{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Vejledning","Foraeldreorlov","Nylønstillaeg","Trin4tillaeg","Seniorordningsberegner","LonspecAar","LonspecAarBarsel","LonspecAlle","Lonspec","A","ArkA","Ark3","Ark4","Ark5","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","LonspecLeder","Leder","andre","Lønspec.Øvrigeledere","Øvrigleder","Grundlon12","Ex09_10","Ex10_11","Ex11_12","Ex12_13","Ex13_14","Grundlon"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":4,"defined_names":80,"comments":37,"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":"1904"}

{"sheet":"Vejledning","index":0,"n_rows":35,"n_cols":2,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,1,7,1],[13,0,15,0],[16,0,18,0],[16,1,18,1]]}
["LØNBEREGNING FOR FRISKOLER gældende for skoleåret 2024-2025"]
[]
["•","Lønspec.-arkene kan benyttes som bilag til lønsystemer der ikke opfylder krav til lønsedler. Du skal blot indtaste arkets navn og måneden for specifikationen og skrive arket ud. Kun linier med beløb udskrives. Linier uden beløb er tomme. \nDer er et særligt ark med specifikationer for intervallønnede"]
[]
["•","Tast kun i de gule felter! (Medmindre, du virkelig ved, hvad du gør. Arkbeskyttelsen skal dog først ophæves)\nAlle indtastninger i gule felter kan/bør overskrives!\nLangt de fleste oplysninger kan indskrives i august-kolonnen, hvorefter de kopieres automatisk til de øvrige måneder.\n"]
[]
["•","Denne lønberegning er kun til brug for fastansatte lærere og bhkl.ledere, øverste leder og øvrige ledere."]
[]
[]
["•","Hvis der er brug for flere lærere kan et vilkårligt ark (fane) kopieres. "]
[]
["•","Arkfanens navn bør omdøbes til den ansattes initialer eller navn. HUSK DOG AT DU IKKE MÅ BENYTTE MELLEMRUM I FANENAVNET!"]
[]
["Start","Start med at oplyse den ferieberettigede løn optjent juni og juli(vedr. det skoleår der lige er gået). For lærere og børnehaveklasseledere oplyses tallet i celle A117. For lederne i celle C61. Beløbet bruges til at beregne det særlige ferietillæg der udbetales ultimo maj og august mdr. Beløbet kan også aflæses i sidste skoleårs lønberegning."]
[]
[null,"Oplys derefter feriepengeberegningsgrundlaget for januar - juli(vedr. det skoleår der lige er gået). For lærere og børnehaveklasseledere oplyses tallet i celle A127. For lederne i celle C71. Beløbet bruges til at beregne værdien af feriepengeberegningsgrundlaget der bruges til afregning af feriepenge eller særlige feriedage. Beløbet kan også aflæses i sidste skoleårs lønberegning."]
["Ferie","I arkene er der indsat 25 feriedage. Feriedagene følger organisationsaftalens regler omkring ferie. Varsler skolen en anden ferie, skal skolen selv ændre på feriens placering."]
[]
[]
["Reg. Procent","For skoleåret 24-25 er skemaerne forhåndsudfyldt med gældende reguleringsprocent.Skolen skal selv taste reguleringsprocenten for april 25 når denne udmeldes. Hold øje med skolenyt."]
["Lønoplysninger","Start med at udfylde august måned med basisløn, pensionsforhold, om den ansatte benytter sig af seniorordning mht. nedsat tid/fuld pension(seniorordningsberegner ligger som en fane i dette værktøj), beskæftigelsesgrad, undervisningstimetal og alle øvrige oplysninger om tillæg såvel faste som særlige samt skatteoplysninger. Læs altid teksten og evt. tilhørende noter ved hver tillæg. De fleste lønoplysninger skal oplyses i årlig grundværdi. Når alle løndele er tastet, kan man udskrive en lønsedel i fanen \"lønspec\" I Lønspec skrives den ansattes navn - samme navn som fanen er kaldt + hvilken måned lønsedlen ønskes for. Mdr. skrives altid med 3 STORE bogstaver.(august = AUG).  Ønskes en lønspecifikaition pr mdr. for alle lærere, vælges fanen \"lønspecAar\". Her oplyses hvilken måned man ønsker specifikationen for. Fanen \"LønsepcAar\" bruges ved at se alle lønsoplysninger pr. ansat for et helt skoleår."]
["OK24","Lønberegningsarket tager højde for lønstigningen til børnehaveklasseledere pr. 1.april 2025 og stigeningen i OK18 der ligeledes sker pr. 1. april 2025. "]
["UV-tillæg","Ved beregning af uv.tillæg for en person, der ikke er ansat et helt skoleår, skal undervisningstimetallet omregnes til årsbasis (lin 9) ved fx at gange med årets arbejdsdage (=228 for 2024/25) og dividere med ansættelsesperiodens antal arbejdsdage.\n"]
[]
["•","Der er 6 linier til faste nylønstillæg. Skriv det årlige grundbeløb fra aftaleformularen. Ordene 'funktion' og 'kvalifikation' er vejledende og skal ikke tages bogstaveligt!\nTillæg, der ikke er afhængieg af beskæftigelsesgraden vil normalt være funktionstillæg.\nTillæg, der er afhængige af beskæftigelsesgraden ers normalt kvalifikationstillæg. \nTrin 4-tillæg og udligningstillæg er altid afhængige af BG.\nDer kan ikke gives udligningstillæg samtidig med et trin 4-tillæg.\nSe i øvrigt arket: 'Nylønstillæg'!"]
[]
["•","Trin 4 tillæg skal beregnes i et særligt ark 'Trin4tillaeg'."]
[]
["•","OK 08, OK 13 og OK18 tillæg beregnes automatisk."]
[]
["•","Lønfradrag beregnes ved at oplyse hvor mange feriedage der afvikles i den enkelte måned, og hvor mange dage den ansatte ikke har optjent ferieret. Feriedifference skal med den nye ferielov beregnes i det særskilte ark \"feriedifference ny ferielov\". Feriedifferencen der beregens i fanen indtastes manuelt i den enkelte ansattes fane som et enten negativt eller positivt beløb."]
[]
["•","Ved kombinationsbeskæftigede bhkl.leder og lærer skal der udarbejdes to lønberegninger. Det samlede undervisningstimetal skal anføres i hovedstillingen. Gruppelivstillæg og ATP skal beregnes på hovedstillingen, idet der tages hensyn til den samlede beskæftigelsesgrad."]
[]
["•","Komprimeret udprintning:\nNår specifikationsarkene udprintes, er der mulighed for at tomme linjer skjules.\nDette gøres ved at benytte PRINT-knappen på arkene. Linjerne vises igen efter udprintningen.\n"]

{"sheet":"Foraeldreorlov","index":1,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Forældreorlov uden løn"]
["•","Som en del af barselsreglerne har forældre ret til at holde forældreorlov uden løn i en periode.\nI en sådan periode, skal skolen fortsat indbetale pension til pensionskassen som om der stadig udbetaltes løn."]
[]
["•","For at holde rede på ændringerne i forbindelse mad forældreorlov uden løn (og anden bevilget orlov uden løn, men med pension) er der indsat en særlig årsspecifikation: 'LonspecAarBarsel'."]
[]
["•","De øvrige lønspecifikationsark vil ikke vise de rigtige tal for disse måneder, hvor der ikke udbetales løn!"]
[]
["•","Du skal i hver måned, hvor der holdes orlov uden løn skrive antallet af kalenderdage, i hvilke der ikke skal betales løn i lin 4."]
[]
["•","Hvis der holdes deltidsforældreorlov, hvor orloven forlænges forholdsmæssigt, skrives i lin 6 den beskæftigelsesgrad, som der arbejdes efter."]
[]
["Eks.","En nybagt mor med normalt 60% beskæftigelse har planlagt at holde 20 ugers forældreorlov uden løn.\nImidlertid vil hun gerne udstrække orloven til 30 uger (= 30*7 dage  = 210 dage), idet hun kun går på delvis orlov svarende til 20/30 af den hidtidige og så arbejder i den resterende beskæftigelse.\nBeskæftigelsen udgør altså kun 20%, der skrives i lin 5 i de måneder orloven varer.\nPensionen for orlovsdelen udgør 2/3 af den hidtidige, men der betales også pension af den nedsatte beskæftigelse, de 20%. Så totalt set er der ingen ændring!"]
[null,"I celle P3 bliver antallet af orlovsdage summeret. Husk dog, at medtælle orlovsdage fra tidligere eller senere skoleår."]
[]
[null,"Herunder kan beskæftigelsesgraden beregnes ved forlænget deltidsorlov (hver uge er på 7 dage!)"]
[null,"Hidtidig beskæftigelsesgrad:",0.6,"antal dage"]
[null,"Antal uger med forældreorlov uden løn iflg. normalreglerne:",20,{"$f":"C17*7","v":140}]
[null,"Ønskede antal uger med deltidsorlov:",30,{"$f":"C18*7","v":210}]
[null,"Beskæftigelsesgrad med arbejde under den forlængede orlov:",{"$f":"C16-ROUND(C17/C18*C16,4)","v":0.19999999999999996}]

{"sheet":"Nylønstillaeg","index":2,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["LIDT OM DECENTRALE TILLÆG (NYLØNSTILLÆG)"]
[1,"Decentrale tillæg kan gives som varige eller midlertidige i en bestemt periode, eller de kan udbetales som en engangsydelse."]
[2,"Varige og midlertidige decentrale tillæg er pensionsgivende. For lærere og bhkl.ledere med tjenestemandspension (i Efterlønskassen eller P25) er de ikke automatisk pensionsgivende, men kan aftales at udløse supplerende pension i LP."]
[3,"Decentrale nylønstillæg, der ydes som engangsydelser, er som udgangspunkt ikke pensionsgivende, men det kan aftales. \nNylønstillæg, der gives som engangsbeløb kan skrives i lin. 42 og 43."]
[]
["FUNKTIONSTILLÆG"]
[4,"Funktionsløn, kvalifikationsløn og resultatløn kaldes under et nyløn."]
[5,"Funktionsløn gives for varetagelse af særlige funktioner. Fx lokaletilsyn, ansvar for it, ansvarlig for vikartilkald mmm."]
[6,"\"Funktionstillæg\", der gives til alle lærere eller en gruppe efter objektive kriterier på en skole er i virkeligheden kvalifikationstillæg, der er benævnt forkert."]
[7,"Normalt er funktionstillæg ikke afhængige af beskæftigelsesgraden, idet varigheden af varetagelsen af funktionen netop ikke afhænger af BG."]
[8,"Funktionstillæg er normalt ikke personligt knyttet til en bestemt medarbejder, men følger funktionen. Alligevel vil funktionstillæg ofte være aftalt som varige, (så længe funktionen eksisterer)."]
[]
["KVALIFIKATIONSTILLÆG"]
[9,"Kvalifikationsløn gives for særlige kvalifikationer og kompetencer , fx diplomuddannelse, kyndighed eller særlig uddannelse i et fag fx fysik eller musik mmm."]
[10,"Ofte er begrundelsen for et kvalifikationstillæg at tiltrække eller fastholde medarbejdere."]
[11,"Kvalifikationstillæg er som regel personlige og varige, men kan aftales som midlertidige tillæg i en nærmere bestemt periode, eller som engangsydelse."]
[]
["RESULTATLØN"]
[12,"Resultatlønstillæg gives som engangsydelser, når bestemte kriterier er opnået.\nEngangsbeløb skrives i lin. 42 og 43."]
[]
["SAMMENHÆNG MED ANSATTE MED TRIN 4-TILLÆG"]
[13,"Ansatte, der pr. 1. april 2013 havde mindst 12 års anciennitet, og som stadig er ansat efter 1. august 2013, overgik 1. august 2013 til basistrin 4. Hvis den hidtidige samlede løn inklusive et evt. udligningstillæg fra 1. august 2004 men eksklusiv alle centralt aftalte tillæg (herunder undervisningstillæg) og alle engangsudbetalinger ved overgangen til basistrin 4 hermed gik ned, skulle der pr. 1. august 2013 beregnes et trin 4-tillæg, der udlignede lønforskellen.\n\nUdover trin 4-tillægget, der på en måde indeholder hidtidige decentralt aftalte funktionstillæg og evt. midlertidige kvalifikationstillæg, kan sådanne ansatte få aftalt nye kvalifikation- og funktionstillæg."]

{"sheet":"Trin4tillaeg","index":3,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[1,"ÅRLIG LØN i grundbeløb pr. 31.03.12","Birgit","Anette","Anette","Anne",null,null,"allerede udfyldte gule tal er eksempler, som kan/bør overskrives"]
[2,"Lærer eller børnehaveklasseleder  Skriv L eller B"]
[3,"Løn, basistrin 3",{"$f":"325699*(C$2=\"L\")+290311*(C$2=\"B\")*OR(C2=\"L\",C2=\"B\")","v":0},0,0,0,0,0]
[4,"Udligningstillæg fra 2004",null,null,null,null,null,null,"falder bort 1. aug 2013"]
[5,"Varigt kvalifikationstillæg",null,null,null,null,null,null,"ydes afhængig af lokal lønaftale fortsat efter 1. aug 2013 udover trin 4-tillægget"]
[6,"Gruppevist funktionstillæg (egl. kvalifikationstillæg)",null,null,null,null,null,null,"ydes afhængig af lokal lønaftale fortsat efter 1. aug 2013 udover trin 4-tillægget"]
[7,"Midlertidigt kvalifikationstillæg (indgår ikke i garantilønsberegning)",null,null,null,null,null,null,"ydes afhængig af lokal lønaftale fortsat efter 1. aug 2013 udover trin 4-tillægget"]
[8,"Midlertidige og varige lokalaftalte funktionstillæg (ikke i garantiberegn.)",null,null,null,null,null,null,"ydes afhængig af lokal lønaftale fortsat efter 1. aug 2013 udover trin 4-tillægget"]
[9,"Beregnet garantitillæg før 1. august 2013 (som det burde have set ud)",{"$f":"IF(C11-SUM(C3:C6)>0,C11-SUM(C3:C6),0)*OR(C2=\"L\",C2=\"B\")","v":0},0,0,0,0,0,"falder under alle omstændigheder bort 1. aug 2013 for ansatte med 12 års anc."]
[10,"OK2008-tillæg jf. §4 stk. 6 og §4 stk. 7 (som det burde have set ud)",{"$f":"IF(7900-C9>0,7900-C9,0)*OR(C2=\"L\",C2=\"B\")","v":0},0,0,0,0,0,"falder under alle omstændigheder bort 1. aug 2013 for ansatte med 12 års anc."]
[11,"Løn, basistrin 4 pr. 1. august 2013",{"$f":"351388*(C$2=\"L\")+309054*(C$2=\"B\")","v":0},0,0,0,0,0,"svarende til teknisk trin 4"]
[12,"Pensionsgivende trin 4-tillæg pr. 1. august 2013",{"$f":"IF(SUM(C3:C10)-C11>0,SUM(C3:C10)-C11,0)","v":0},0,0,0,0,0,"for ansatte med tjenestemandspension er det kun pensionsgivende, hvis der i forvejen var aftalt supplerende pension"]
[null,"Skriv beløbene ind for fuld tid! Beskæftigelsesgraden indgår ved den konkrete lønbehandling."]
[null,"Ansatte, der først opnår 12 års anciennitet senere end 1. april 2013, skal IKKE have beregnet trin 4-tillæg! De beholder et evt. udligningstillæg fra 2004"]
[13,"Beskæftigelsesgrad (aug 2013)"]
[14,"Månedligt basistrin 4-løn (aug 2013)",{"$f":"C11*C$15*1.01304/12","v":0},0,0,{"$f":"F11*F$15*1.01304/12","v":0},0,0]
[15,"månedligt trin 4-tillæg (aug 2013)",0,0,0,0,0,0]
[]
[null,"Uddrag af FSLs udmelding om trin 4-tillæg og sammenhængen til decentral løn:"]
[]
[null,"Tillæg skal ikke fordobles"]
[null,"De lærere, som i forvejen er på garantitrinnet og nu skal ind på trin 4, har fået afregnet for de tillæg, som indgår i deres trin 4 tillæg."]
[]
[null,"Diskussionen har gået på, om man, såfremt man havde et tillæg for eksempelvis at være TR, skulle have tillægget en gang til, når nu tillægget var blevet til et varigt, personligt og pensionsgivende tillæg. Og svaret lyder: Det har man ikke krav på!"]
[]
[null,"Et eksempel: En medarbejder, som i det gamle system fik et tillæg for en bestemt funktion, får nu det tillæg som en del af det nye trin 4 tillæg. Hvis medarbejderen stopper i den funktion, som udløste tillægget, får det ingen konsekvenser for medarbejderens trin 4 tillæg. Men hvis hans funktion overtages af en anden medarbejder, skal denne have tillægget (medmindre tillægget allerede en gang er indregnet i vedkommendes eventuelle trin 4 tillæg)."]
[]
[null,"Det er altså kun nye eller ændrede funktioner samt nye kvalifikationstillæg, som vil være med til at løfte lønnen for dem, der er på trin 4. Dog gælder det, at hvis et af de tillæg, som indgår i en lærers trin 4 tillæg, stiger, fordi det aftales, skal stigningen også komme læreren til gode i form af et nyt tillæg. Det gælder dog kun, hvis læreren stadig er berettiget til tillægget."]
[]
[null,"Vi er helt klar over, at FSL’s første udmelding ikke var så klar, som det meldes ud her, men de mange henvendelser fra skoler og TR’ere har ført til en fælles afklaring, som tager hensyn til skolernes decentral løn-profil, og det flugter godt med tænkningen bag decentral løn."]
[]
[null,"Det kan ikke udelukkes, at det vil blive nødvendigt lokalt at diskutere tillægsstruktur og eventuelt lønpolitikken for at være sikker på, at intentionerne i den lokale lønpolitik stadigt overholdes. I den forbindelse er det vigtigt for FSL at understrege, at TR ikke bør opsige varige tillæg uden først at vende det med en konsulent på sekretariatet  og diskuteret det med medlemmerne. Ændringer kan have meget vidtgående konsekvenser for de berørte."]
[]
[null,"Tillæg 4 kan være decentral løn"]
[null,"FSL har regnet ud, at en gennemsnitlig skole binder cirka 1½ % i trin 4 tillægget. Der vil være store lokale forskelle på, hvor meget der er bundet i trin 4 tillægget, afhængigt af hvor mange lærere, der har mere end 12 års anciennitet. Det vil være en god ide at skabe en fælles forståelse for jeres lokale procenttal, inden I begynder jeres lønforhandling. Men det er vigtigt at være opmærksom på, at skolen kan hævde, at en del af den decentrale løn er brugt til at finansiere trin 4 tillægget. Og det er det andet punkt fra forståelsespapiret: Skolerne kan bruge en del af decentral løn til at finansiere trin 4 tillægget."]
[]
[null,"Der er luft til lokal løn"]
[null,"Det er også vigtigt at nævne, at der stadig skal forhandles decentral løn på skolerne, og at det stadigt er TR, som forhandler med skolens leder."]
[]
[null,"Det er således vores klare overbevisning, at den decentrale løn fortsat skal udvikles på den enkelte skole, og det er også, hvad vi er blevet præsenteret for i MOS. Aldrig har det været mere nærliggende at sammenligne lønnen med den lokale folkeskole. Vi har identiske arbejdstidsregler fra 1. august 2014, og derfor bør vi også have samme løn. FSL arbejder i øjeblikket på at få bedre tal for den enkelte kommunes lønaftaler for folkeskolen, og vi udvikler til stadighed vores værktøj til lønsammenligning."]
[]
[null,"Der vil på langt de fleste skoler være et budgetmæssigt råderum til at udvikle den decentrale løn i år. Vi fik ikke nogen central lønstigning den 1. april, og det bør i stedet give plads til en stigning i de lokale tillæg, da de færreste skoler har budgetteret med en nulvækst på lønnen i et overenskomstår."]
[]
[null,"Samtidig må vi sige, at tænkningen i det nye lønsystem ligesom i det gamle er, at den decentrale løn fortsat skal udvikles. Det nye lønsystem er ”betalt” med afskaffelsen af råderumspapiret og ikke mindst garantiudmøntningen. Så på de fleste skoler bør der alt andet lige være plads til en stigning i den decentrale løn."]

{"sheet":"Seniorordningsberegner","index":4,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[18,0,18,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[19,0,19,2],[20,0,20,2],[22,0,22,3],[23,0,23,2],[24,0,24,2]]}
["Nedsat arbejdstidsberegner"]
["Lærere og børnehaveklasseledere har fra det fyldte 60 år ret til nedsat arbejdstid med op til 175 timer årligt."]
["Ansatte der d. 31. juli 2013 var fyldt 57 år, har ret til ovennævnte nedsatte arbejdstid med fuld løn og pension."]
["Ansatte der ikke var fyldt 57 år d. 31. juli 2013 har ret til ovennævnte nedsatte arbejdstid med tilsvarende lønnedgang, dog med fuld pension."]
["Den nedsatte arbejdstid gælder for den årsnorm hvor den ansatte fylder 60 år."]
[]
["Beregning:"]
["Der tages udgangspunkt i et årligt timetal på 1924 timer hvorfra de 175 timer fratrækkes."]
["En fuldtidsansat arbejder 37 timer om ugen. "]
["En nedgang i arbejdstiden på 175 timer svarer til en ugentlig arbejdstid på 33,63 timer.(1924-175 timer/52 uger = 33,63 timer)"]
[]
["2 skemaer:"]
["Skema 1 kan benyttes til beregning af ny beskæftigelsesgrad ved brug af den nedsatte arbejdstid. Her tages der udgang i oprindelige beskæftigelsesgrad."]
["Skema 2 kan benyttes til beregning af ønsket beskæftigelsesgrad udregnet efter ønsket arbejdstid. Her tages der udgangspunkt i ønsket arbejdstid."]
[]
["Antal timer pr. uge - 100% ansat",37]
["Antal timer pr. uge - minus 175 timer",33.630000000000003]
[]
["Skema 1. Beregning af ny beskæftigelsesgrad ved brug af nedsat arbejdstid:"]
["Tast her den oprindelige beskæftigelsesgrad"]
["Ny beskæftigelsesgrad efter brug af op til 175 nedsat arbejdstid",null,null,{"$f":"D20/B16*B17","v":0}]
[]
["Skema 2 - Beregning af beskæftigelsesgrad udfra ønsket arbejdstid"]
["Tast her den ønskede beskæftigelsesgrad der ønskes arbejdet ud fra"]
["Beskæftigelsesgrad den ansatte uden brug af den nedsatte arbejdstid er ansat på",null,null,{"$f":"D24/B17*B16","v":0}]

{"sheet":"LonspecAar","index":5,"n_rows":91,"n_cols":20,"rows_kept":91,"cut":false,"hidden":false,"merged":[[90,2,90,4]]}
["Ark:",null,"A","fx: A  (OBS: Brug IKKE mellemrum i arkfanenavne!)",null,null,null,null,null,null,null,null,null,null,null,null,"Gule felter herunder"]
[null,null,null,"AUG","SEP","OKT","NOV","DEC","JAN","FEB","MAR","APR","MAJ","JUN","JUL",null,"er kladdeområde"]
[1,null,"LØNSPECIFIKATION for",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A3)","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","A ","A "]
[2,null,"LØNPERIODE: ","AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","2019/2020",null,null,"AUG","g"]
[11,null,"BESKÆFTIGELSESGRAD:",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"SEP","h"]
[3,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"OKT","i"]
[7,null,"SKOLENS STEDTILLÆGSOMRÅDE:",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NOV","j"]
[12,null,"ÅRLIGT UNDERVISNINGSTIMETAL:",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"DEC","k"]
[4,null,"LØNTRIN:",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JAN","l"]
[null,null,"PENSIONSORDNING:",{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!G5\"),2))","v":"Tj.m., trin "},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!h5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!i5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!j5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!k5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!l5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!m5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!n5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!o5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!p5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!q5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!r5\"),2))","v":"Tj.m., trin 0"},null,null,null,"FEB","m"]
[53,1,{"$f":"IF(P11<>0,INDIRECT($C$1&\"!f\"&A11),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A11)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D11:O11)","v":0},null,null,"MAR","n"]
[{"$f":"A11+1","v":54},{"$f":"B11+1","v":2},"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"APR","o"]
[{"$f":"A12+1","v":55},{"$f":"B12+1","v":3},"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"MAJ","p"]
[56,4,"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"JUN","q"]
[57,5,"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"JUL","r"]
[58,6,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,7,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,8,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,9,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,10,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,11,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[64,12,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,13,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,17,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,{"$f":"B27+1","v":18},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,{"$f":"B28+1","v":19},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,{"$f":"B29+1","v":20},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,{"$f":"B30+1","v":21},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,{"$f":"B31+1","v":22},"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[75,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,30,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[83,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,32,"",{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A42)),INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A42),\"\")","v":0},{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A42)),INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A42),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[85,33,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[86,34,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D44:O44)","v":0}]
[87,{"$f":"B44+1","v":35},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,38,{"$f":"IF(P48<>0,INDIRECT($C$1&\"!f\"&A48),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,40,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[93,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,47,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,49,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,50,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[103,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,54,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,55,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,56,{"$f":"IF(SUM(D66:O66)<>0,INDIRECT($C$1&\"!f\"&A66),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,57,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,58,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,59,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,60,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[113,61,"",0,0,0,0,0,0,0,0,0,0,0,0]
[114,62,"",0,0,0,0,0,0,0,0,0,0,0,0]
[29,63,{"$f":"IF(P73<>0,INDIRECT($C$1&\"!f\"&A73),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[30,64,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D74:O74)","v":0}]
[{"$f":"A72+1","v":115},65,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A75+1","v":116},66,"",0,0,0,0,0,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(I$2,mdr,2,0)&$A76+1)","v":0},0,0,0,0,0,0,0]
[117,67,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,68,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,69,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,70,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,71,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,72,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,73,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,74,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[125,75,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51]
[49]
[50,{"$f":"B85+1","v":76},"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A88)","v":0},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A88)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[126,77,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A89)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D89:O89)","v":0}]
[null,{"$f":"IF(LEN(CONCATENATE($C$37,$C$38,$C$39))>0,\"*)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE($C$36,$C$37,$C$38))>0,\"Taksten beregnes som 1/1924 af alle faste månedsløndele (v. 100% BG) x 12 (bortset fra Gruppelivstillæg)\",\"\")","v":""}]
[null,{"$f":"IF(LEN(CONCATENATE(C61,C62))>0,\"**)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(C61,C62))>0,\"(Der indbetales18% af summen af de 'pensionsgivende løndele', der overstiger skalatrin 33 (bhkl.ledere) eller 42 (lærere) - også selv om der ikke er aftalt supplerende pension.)\",\"\")","v":""}]

{"sheet":"LonspecAarBarsel","index":6,"n_rows":89,"n_cols":20,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
["Ark:",null,"A","fx: A  (OBS: Brug IKKE mellemrum i arkfanenavne!)",null,null,null,null,null,null,null,null,null,null,null,"Antal orlovs-","Gule felter herunder"]
[null,null,null,"AUG","SEP","OKT","NOV","DEC","JAN","FEB","MAR","APR","MAJ","JUN","JUL","dage i alt:","er kladdeområde"]
[null,null,"Skriv antal dage med forældreorlov uden løn",31,30,31,30,null,null,null,null,null,null,null,null,{"$f":"SUM(D3:O3)","v":122}]
[null,null,"antal dage i måneden",31,30,31,30,31,31,29,31,30,31,30,31]
[null,null,"Ændret BG. under forældreorlov",null,null,0.8]
[1,null,"LØNSPECIFIKATION for",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A6)","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","A ","A "]
[2,null,"LØNPERIODE: ","AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25"]
[8,null,"BESKÆFTIGELSESGRAD iflg. ansætt.brev:","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Feriegodt-"]
[3,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,1,1,"gørelses-",null,null,"AUG","g"]
[7,null,"SKOLENS STEDTILLÆGSOMRÅDE:",0,0,0,0,0,0,0,0,0,0,0,0,"grundlag",null,null,"SEP","h"]
[9,null,"ÅRLIGT UNDERVISNINGSTIMETAL:","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",{"$f":"LEFT(INDIRECT($C$1&\"!a1\"),4)+1","v":2024},null,null,"OKT","i"]
[4,null,"LØNTRIN:",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT($C$1&\"!\"&\"A\"&103)+SUM(D16:H33)+SUM(D40:H44)","v":{"$error":"#VALUE!"}},null,null,"NOV","j"]
[null,null,"PENSIONSORDNING:",{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!G5\"),2))","v":"Tj.m., trin "},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!h5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!i5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!j5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!k5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!l5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!m5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!n5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!o5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!p5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!q5\"),2))","v":"Tj.m., trin 0"},{"$f":"IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT($C$1&\"!r5\"),2))","v":"Tj.m., trin 0"},null,null,null,"DEC","k"]
[null,null,"DEL AF MÅNED med forældreorlov uden løn",{"$f":"D3/D4","v":1},1,1,1,0,0,0,0,0,0,0,0,"Feriegodt-",null,null,"JAN","l"]
[null,null,"Ændret BG. I deltids-forældreorlovsperiode:",{"$f":"IF(AND(D8>D5,D5>0),D5,\"\")","v":""},{"$f":"IF(AND(E8>E5,E5>0),E5,\"\")","v":""},0.8,{"$f":"IF(AND(G8>G5,G5>0),G5,\"\")","v":""},"","","","","","","","","gørelses-",null,null,"FEB","m"]
[48,1,{"$f":"IF(SUM(D16:O16)<>0,INDIRECT($C$1&\"!f\"&A16),\"\")","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A16)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A16)*D$3/D$4*D$5/D$8,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"grundlag",null,null,"MAR","n"]
[{"$f":"A16+1","v":49},{"$f":"B16+1","v":2},{"$f":"IF(SUM(D17:O17)<>0,INDIRECT($C$1&\"!f\"&A17),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"P11+1","v":2025},null,null,"APR","o"]
[{"$f":"A17+1","v":50},3,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A18)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A18)*D$3/D$4*D$5/D$8,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A18)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A18)*F$3/F$4*IF(F$5>0,F$15/F$5),0)","v":0},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(G$2,mdr,2,0)&$A18)*(1-G$3/G$4)+IF(G$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(G$2,mdr,2,0)&$A18)*G$3/G$4*IF(G5>0,G15/G$5),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(I16:O33)+SUM(I40:O44)","v":{"$error":"#VALUE!"}},null,null,"MAJ","p"]
[51,4,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A19)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A19)*D$3/D$4*D$5/D$8,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A19)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A19)*F$3/F$4*IF(F$5>0,F$15/F$5),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,"JUN","q"]
[52,5,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A20)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A20)*D$3/D$4*D$5/D$8*IF(INDIRECT($C$1&\"!d\"&$A20)=1,D$5/D$8,1),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"INDIRECT($C$1&\"!d\"&$A20)","v":0},null,"JUL","r"]
[53,6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A21)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A21)*F$3/F$4*IF(F$5>0,F$15/F$5),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Feriepenge-",1]
[54,7,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A22)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A22)*D$3/D$4*D$5/F$8*IF(INDIRECT($C$1&\"!d\"&$A22)=1,D$5/D$8,1),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A22)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A22)*F$3/F$4*IF(F$5>0,F$15/F$5),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(N$2,mdr,2,0)&$A22)*(1-N$3/N$4)+IF(N$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(N$2,mdr,2,0)&$A22)*N$3/N$4*N$5/N$8*IF(INDIRECT($C$1&\"!d\"&$A22)=1,N$5/N$8,1),0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(O$2,mdr,2,0)&$A22)*(1-O$3/O$4)+IF(O$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(O$2,mdr,2,0)&$A22)*O$3/O$4*O$5/O$8*IF(INDIRECT($C$1&\"!d\"&$A22)=1,O$5/O$8,1),0)","v":{"$error":"#VALUE!"}},"beregnings-",1]
[55,8,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A23)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A23)*D$3/D$4*IF(INDIRECT($C$1&\"!d\"&$A23)=1,D$5/D$8,1),0)","v":0},0,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A23)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A23)*F$3/F$4*IF(F$5>0,F$15/F$5),0)","v":0},0,0,0,0,0,0,0,0,0,"grundlag",0]
[56,9,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P11","v":2024},0]
[57,10,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT($C$1&\"!\"&\"A\"&113)+SUM(D89:H89)","v":{"$error":"#VALUE!"}},0]
[58,11,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A26)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A26)*D$3/D$4*D$5/D$8,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[59,12,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Feriepenge-"]
[60,13,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A28)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A28)*D$3/D$4*D$5/D$8,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"beregnings-"]
[61,14,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"grundlag"]
[62,15,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A30)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A30)*D$3/D$4*IF(INDIRECT($C$1&\"!d\"&$A30)=1,D$5/D$8,1),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"P17","v":2025}]
[63,16,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A31)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A31)*D$3/D$4*D$5/D$8*IF(INDIRECT($C$1&\"!d\"&$A31)=1,D$5/D$8,1),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(I89:O89)","v":{"$error":"#VALUE!"}}]
[64,17,{"$error":"#VALUE!"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A32)*(1-D$3/D$4)+IF(D$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A32)*D$3/D$4*IF(INDIRECT($C$1&\"!d\"&$A32)=1,D$8,1),0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A32)*(1-E$3/E$4)+IF(E$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A32)*E$3/E$4*IF(INDIRECT($C$1&\"!d\"&$A32)=1,E$8,1),0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A32)*(1-F$3/F$4)+IF(F$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(F$2,mdr,2,0)&$A32)*F$3/F$4*IF(INDIRECT($C$1&\"!d\"&$A32)=1,F$8,1),0)","v":{"$error":"#VALUE!"}},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(G$2,mdr,2,0)&$A32)*(1-G$3/G$4)+IF(G$15>0,INDIRECT($C$1&\"!\"&VLOOKUP(G$2,mdr,2,0)&$A32)*G$3/G$4*IF(INDIRECT($C$1&\"!d\"&$A32)=1,G$5/G$8,1),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[65,18,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A33)","v":0},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(E$2,mdr,2,0)&$A33)","v":0},0,0,0,0,0,0,0,0,0,0,"Benyt oven-"]
[66,19,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A34)","v":0},0,0,0,0,0,0,0,0,0,0,0,"stående tal i "]
[{"$f":"A34+1","v":67},{"$f":"B34+1","v":20}]
[{"$f":"A35+1","v":68},{"$f":"B35+1","v":21},"",0,0,0,0,0,0,0,0,0,0,0,0,"stedet for sum-"]
[69,22,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A37)","v":0},0,0,0,0,0,0,0,0,0,0,0,"merne på"]
[70,23,"",0,0,0,0,0,0,0,0,0,0,0,0,"hovedarket."]
[71,24,"",0,0,0,0,0,0,0,0,0,0,0,0,"(lin 113 og lin114)"]
[72,25,"",0,0,0,0,0,0,0,0,0,0,0,0]
[73,26,"",0,0,0,0,0,0,0,0,0,0,0,0]
[74,27,"",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A42+1","v":75},{"$f":"B42+1","v":28},{"$f":"IF(ABS(SUM(D43:O43))>0.01,INDIRECT($C$1&\"!f\"&A43),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[76,{"$f":"B43+1","v":29},"",0,0,0,0,0,0,0,0,0,0,0,0]
[77,30,{"$error":"#VALUE!"},{"$f":"SUM(D16:D44)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E16:E44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,31,"",0,0,0,0,0,0,0,0,0,0,0,0]
[79,32,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A47)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[80,33,"",0,0,0,0,0,0,0,0,0,0,0,0]
[81,34,"",0,0,0,0,0,0,0,0,0,0,0,0]
[82,35,"",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A50+1","v":83},36,"",0,0,0,0,0,0,0,0,0,0,0,0]
[84,37,"",0,0,0,0,0,0,0,0,0,0,0,0]
[85,38,"",0,0,0,0,0,0,0,0,0,0,0,0]
[86,39,"",0,0,0,0,0,0,0,0,0,0,0,0]
[87,40,"",0,0,0,0,0,0,0,0,0,0,0,0]
[88,41,"",0,0,0,0,0,0,0,0,0,0,0,0]
[89,42,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A57)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[90,43,"",0,0,0,0,0,0,0,0,0,0,0,0]
[91,44,"",0,0,0,0,0,0,0,0,0,0,0,0]
[92,45,"",0,0,0,0,0,0,0,0,0,0,0,0]
[93,{"$f":"B60+1","v":46},"",0,0,0,0,0,0,0,0,0,0,0,0]
[94,{"$f":"B61+1","v":47},"",0,0,0,0,0,0,0,0,0,0,0,0]
[95,48,"",0,0,0,0,0,0,0,0,0,0,0,0]
[96,49,{"$f":"IF(ABS(SUM(D65:O65))>0.01,INDIRECT($C$1&\"!f\"&A64),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[97,50,"",0,0,0,0,0,0,0,0,0,0,0,0]
[98,51,"",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A66+1","v":99},52,"",0,0,0,0,0,0,0,0,0,0,0,0]
[100,53,"",0,0,0,0,0,0,0,0,0,0,0,0]
[101,54,"",0,0,0,0,0,0,0,0,0,0,0,0]
[102,{"$f":"B69+1","v":55},{"$f":"IF(ABS(SUM(D70:O70))>0.01,INDIRECT($C$1&\"!f\"&A70),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[103,56,"",0,0,0,0,0,0,0,0,0,0,0,0]
[27,57,"",0,0,0,0,0,0,0,0,0,0,0,0]
[26,58,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A73)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[104,59,"",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":105},60,"",0,0,0,0,0,0,0,0,0,0,0,0]
[108,61,"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&$A76)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[109,62,"",0,0,0,0,0,0,0,0,0,0,0,0]
[110,63,"",0,0,0,0,0,0,0,0,0,0,0,0]
[111,64,"",0,0,0,0,0,0,0,0,0,0,0,0]
[112,65,"",0,0,0,0,0,0,0,0,0,0,0,0]
[112,66,"",0,0,0,0,0,0,0,0,0,0,0,0]
[44,67,"",0,0,0,0,0,0,0,0,0,0,0,0]
[45,{"$f":"B79+1","v":65},"",0,0,0,0,0,0,0,0,0,0,0,0]
[46,66,"",0,0,0,0,0,0,0,0,0,0,0,0]
[114,67,"",0,0,0,0,0,0,0,0,0,0,0,0]
[115,68,"",{"$f":"D47-D75-D68-D70-D82-SUM(D83:D85)","v":0},{"$f":"E47-E75-E68-E70-E82-SUM(E83:E85)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(LEN(CONCATENATE($C$41,$C$42,$C$43))>0,\"*)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE($C$41,$C$42,$C$43))>0,\"Taksten beregnes som 1/1924 af alle faste månedsløndele (v. 100% BG) x 12 (bortset fra Gruppelivstillæg)\",\"\")","v":""}]
[null,{"$f":"IF(LEN(CONCATENATE(C60,C61))>0,\"**)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(C60,C61))>0,\"(Der indbetales18% af summen af de 'pensionsgivende løndele', der overstiger skalatrin 33 (bhkl.ledere) eller 42 (lærere) - også selv om der ikke er aftalt supplerende pension.)\",\"\")","v":""}]
[null,null,"Feriepengeberegningsgrundlag",{"$f":"(SUM(D16:D34)+SUM(D40:D44)+D64+D65)*(1-12/260*INDIRECT($C$1&\"!\"&VLOOKUP(D$2,mdr,2,0)&\"21\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"LonspecAlle","index":7,"n_rows":92,"n_cols":24,"rows_kept":92,"cut":false,"hidden":false,"merged":[[91,2,91,4]]}
["Ark:",null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P",null,"Gule felter herunder"]
[null,null,"Hvis fanebladsnavnene er omdøbt, skal de gule felter i linie 1 ligeledes omdøbes manuelt. Det forudsættes at arknavnet i kolonne D er reelt eksisterende, da ledeteksterne i kolonne C tages herfra.  (OBS: Brug IKKE mellemrum i arkfanenavne!)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"er kladdeområde, som"]
["Måned:",null,"AUG","fx: AUG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ikke er med i udskriften"]
[1,null,"LØNSPECIFIKATION for",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,$W$5:$X$16,2,0)&$A4)","v":"A "},{"$f":"IF(E$1=\"\",\"\",INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A4))","v":"B"},"C","D","E","F","G","H","I","J","K","L","M","N","O","P","ALLE"]
[2,null,"LØNPERIODE: ",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A5)","v":"AUG 24"},"AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24","AUG 24",null,null,null,"AUG","g"]
[11,null,"BESKÆFTIGELSESGRAD:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"SEP","h"]
[3,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"OKT","i"]
[7,null,"SKOLENS STEDTILLÆGSOMRÅDE:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NOV","j"]
[12,null,"ÅRLIGT UNDERVISNINGSTIMETAL:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"DEC","k"]
[4,null,"LØNTRIN:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JAN","l"]
[null,null,"PENSIONSORDNING:",{"$f":"IF(LEFT(INDIRECT(D$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT(D$1&\"!G5\"),2))","v":"Tj.m., trin "},{"$f":"IF(E$1=\"\",\"\",IF(LEFT(INDIRECT(E$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT(E$1&\"!G5\"),2)))","v":"Tj.m., trin "},{"$f":"IF(F$1=\"\",\"\",IF(LEFT(INDIRECT(F$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT(F$1&\"!G5\"),2)))","v":"Tj.m., trin "},{"$f":"IF(G$1=\"\",\"\",IF(LEFT(INDIRECT(G$1&\"!G5\"))=\"L\",\"LP\",\"Tj.m., trin \"&RIGHT(INDIRECT(G$1&\"!G5\"),2)))","v":"Tj.m., trin "},"Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ","Tj.m., trin ",null,null,null,"FEB","m"]
[53,1,{"$f":"IF(ABS(SUM(D12:S12))>0.1,INDIRECT($D$1&\"!f\"&A12),\"\")","v":""},{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A12)","v":0},{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D12:S12)","v":0},null,null,"MAR","n"]
[{"$f":"A12+1","v":54},{"$f":"B12+1","v":2},{"$f":"IF(ABS(SUM(D13:S13))>0.1,INDIRECT($D$1&\"!f\"&A13),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"APR","o"]
[{"$f":"A13+1","v":55},3,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"MAJ","p"]
[56,4,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"JUN","q"]
[57,5,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"JUL","r"]
[58,6,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,7,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,8,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,9,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,10,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,11,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,12,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,13,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,16,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,17,"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,{"$f":"B28+1","v":18},"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D29:S29)","v":0}]
[{"$f":"A29+1","v":71},{"$f":"B29+1","v":19},"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,{"$f":"B30+1","v":20},"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,{"$f":"B31+1","v":21},"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A35+1","v":77},25,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A36+1","v":78},26,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A37+1","v":79},27,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A38+1","v":80},28,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A39+1","v":81},29,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":82},30,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":83},31,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A42+1","v":84},32,"",{"$f":"IF(ISNUMBER(INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A43)),INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A43),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A43+1","v":85},33,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,{"$f":"B45+1","v":35},"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,37,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,38,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,39,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,40,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A52+1","v":94},42,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A53+1","v":95},43,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A57+1","v":99},47,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,48,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,49,"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,50,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,51,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,52,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,53,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A64+1","v":106},54,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,55,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,56,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,57,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,58,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,59,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,60,{"$f":"IF(ABS(SUM(D71:S71))>0.1,INDIRECT($D$1&\"!f\"&A71),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,61,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,62,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,63,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,64,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A73+1","v":115},65,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A76+1","v":116},66,"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D77:S77)","v":0}]
[117,67,{"$f":"IF(ABS(SUM(D78:S78))>0.1,INDIRECT($D$1&\"!f\"&A78),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,68,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,69,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,70,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,71,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,72,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,73,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,74,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,75,"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,76,"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,77,{"$f":"IF(ABS(SUM(D88:S88))>0.1,INDIRECT($D$1&\"!f\"&A88),\"\")","v":""},0]
[50,78,"",0]
[126,{"$f":"B89+1","v":79},"",0,{"$f":"INDIRECT(E$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D90:S90)","v":0}]
[null,{"$f":"IF(LEN(CONCATENATE($C$37,$C$38,$C$39))>0,\"*)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE($C$37,$C$38,$C$39))>0,\"Taksten beregnes som 1/1924 af alle faste månedsløndele (v. 100% BG) x 12 (bortset fra Gruppelivstillæg)\",\"\")","v":""}]
[null,{"$f":"IF(LEN(CONCATENATE(C62,C63))>0,\"**)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(C62,C63))>0,\"(Der indbetales18% af summen af de 'pensionsgivende løndele', der overstiger skalatrin 33 (bhkl.ledere) eller 42 (lærere) - også selv om der ikke er aftalt supplerende pension.)\",\"\")","v":""}]

{"sheet":"Lonspec","index":8,"n_rows":92,"n_cols":10,"rows_kept":92,"cut":false,"hidden":false,"merged":[[91,2,91,4]]}
["Ark:",null,"A","fx: A (OBS: Brug IKKE mellemrum i arkfanenavne!)",null,"Gule felter herunder"]
["Måned:",null,"aug","fx: AUG (Kun 3 bogstaver!)",null,"er kladdeområde, som"]
[null,null,null,null,null,"ikke er med i udskriften"]
[1,null,"LØNSPECIFIKATION for",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A4)","v":"A "}]
[2,null,"LØNPERIODE: ","AUG 24",null,null,null,null,"AUG","g"]
[11,null,"BESKÆFTIGELSESGRAD:",0,null,null,null,null,"SEP","h"]
[3,null,"DEL AF MÅNED:",1,null,null,null,null,"OKT","i"]
[7,null,"SKOLENS STEDTILLÆGSOMRÅDE:",0,null,null,null,null,"NOV","j"]
[12,null,"ÅRLIGT UNDERVISNINGSTIMETAL:",0,null,null,null,null,"DEC","k"]
[4,null,"LØNTRIN og PENSIONSORDNING:",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A10)&\"; \"&IF(LEFT(INDIRECT($C$1&\"!G5\"))=\"L\",\"LP\",\"Tjenestemand, trin \"&RIGHT(INDIRECT($C$1&\"!G5\"),2))","v":"; Tjenestemand, trin "},null,null,null,null,"JAN","l"]
[null,"Lin",{"$f":"\"'Tomme' linjer kan være skjult i udskriften\"","v":"'Tomme' linjer kan være skjult i udskriften"},null,null,null,null,null,"FEB","m"]
[53,1,{"$f":"IF(E12<>0,INDIRECT($C$1&\"!f\"&A12),\"\")","v":""},{"$f":"IF(E12<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A12+114),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A12)","v":0},null,null,{"$f":"INDIRECT($C$1&\"!f\"&A12)","v":"Basisløn"},"MAR","n"]
[{"$f":"A12+1","v":54},{"$f":"B12+1","v":2},"","",0,null,null,{"$f":"INDIRECT($C$1&\"!f\"&A13)","v":"Områdetillæg"},"APR","o"]
[{"$f":"A13+1","v":55},{"$f":"B13+1","v":3},"","",0,null,null,"Undervisningstillæg","MAJ","p"]
[56,4,"","",0,null,null,"Souscheftillæg","JUN","q"]
[57,5,"","",0,null,{"$f":"F16*18%","v":0},"Funktionstillæg 1","JUL","r"]
[58,6,"","",0,null,{"$f":"G16/3","v":0},"Funktionstillæg 2"]
[59,7,"","",0,null,null,"Funktionstillæg 3"]
[60,8,"","",0,null,null,"Kvalifikationstillæg 1"]
[61,9,"","",0,null,null,"Kvalifikationstillæg 2"]
[62,10,"","",0,null,null,"Kvalifikationstillæg 3"]
[63,11,"","",0,null,null,"Trin 4-tillæg beregnet 1. aug 2013"]
[64,12,"","",0,null,null,"Udligningstillæg beregnet 1. aug 2004"]
[65,13,"","",0,null,{"$f":"F24/160.33","v":0},"OK08-tillæg"]
[66,14,"","",0,null,null,"OK13-tillæg"]
[67,15,"","",0,null,null,"OK18-tillæg"]
[68,16,"","",0,null,null,"Fast lokalaftalt godtgørelse"]
[{"$f":"A27+1","v":69},{"$f":"B27+1","v":17},"","",0,null,null,"Gruppelivstillæg"]
[70,{"$f":"B28+1","v":18},"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A29)","v":0},null,{"$f":"F29*18%","v":0},"Lønfradrag for ikke optjent ferie mv. Pensionsgiv."]
[71,{"$f":"B29+1","v":19},"","",0,null,{"$f":"G29/3","v":0},"Lønfradrag for ikke optjent ferie mv. ej pensionsg."]
[72,{"$f":"B30+1","v":20},{"$f":"IF(E31<>0,INDIRECT($C$1&\"!f\"&A31),\"\")","v":""},"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A31)","v":0},null,null,"Feriedifference, pensionsgivende"]
[73,{"$f":"B31+1","v":21},"","",0,null,null,"Feriedifference, ikke pensionsgivende"]
[74,{"$f":"B32+1","v":22},"",{"$f":"IF(E33<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A33+114),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A33)","v":0}]
[75,23,"",{"$f":"IF(E34<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A34+114),\"\")","v":""},0,null,null,"Skattefri km.godtgørelse, høj sats"]
[76,24,"","",0,null,null,"Skattefri time/dagpenge"]
[77,25,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A36)","v":0},null,null,"Skattefri jubilæumsgratiale"]
[78,26,"","",0,null,null,"Lejrskoletillæg på hverdage"]
[79,27,{"$f":"IF(E38<>0,INDIRECT($C$1&\"!f\"&A38),\"\")","v":""},"",0,null,null,"Lejrskoletillæg lørdage, søndage og helligdage"]
[80,28,"","",0,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede"]
[81,29,{"$f":"IF(E40<>0,INDIRECT($C$1&\"!f\"&A40),\"\")","v":""},{"$f":"IF(E40<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A40+115),\"\")","v":""},0,null,null,"25%-tillæg *)"]
[82,30,"",{"$f":"IF(E41<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A41+115),\"\")","v":""},0]
[83,31,"",{"$f":"IF(E42<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A42+115),\"\")","v":""},0,null,{"$f":"SUM((E12:E28)+E47)/160.33","v":0},"Weekendtimer til udbetaling *)"]
[84,32,"",{"$f":"IF(E43<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A43+111),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A43)","v":0},{"$f":"E43*17.3%/3","v":0},{"$f":"G47/160.33","v":0},"Eksaminator eller censor tillæg"]
[85,33,"",null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A44)","v":0},null,null,"Skattepligtig jubilæumsgratiale"]
[86,34,"",null,{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A45)),INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A45),\"\")","v":0},null,{"$f":"SUM(E12:E32)+E37+E38+E39+E40+E41+E42+E43+E46+E47","v":0},"Ferietillæg"]
[87,35,"",null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A46)","v":0},null,null,"Andre engangsudbetalinger iflg. specifikation"]
[88,36,{"$f":"IF($E$47<>0,INDIRECT($C$1&\"!f\"&$A$47),\"\")","v":""},null,0,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede"]
[89,37,"",null,0,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[90,38,"",{"$f":"IF(E49<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A49+112),\"\")","v":""},0,null,null,"Pensionstillæg basisløn"]
[91,{"$f":"B49+1","v":39},"","",0,null,null,"Pensionstillæg undervisningstillæg"]
[92,{"$f":"B50+1","v":40},"","",0,null,null,"Pensionstillæg souscheftillæg"]
[93,41,"","",0,null,null,"Pensionstillæg Funktionstillæg 1"]
[94,42,"","",0,null,null,"Pensionstillæg Funktionstillæg 2"]
[95,43,"","",0,null,null,"Pensionstillæg Funktionstillæg 3"]
[96,44,"","",0,null,null,"Pensionstillæg Kvalifikationstillæg 1"]
[97,45,"","",0,null,null,"Pensionstillæg Kvalifikationstillæg 2"]
[98,46,"","",0,null,null,"Pensionstillæg Kvalifikationstillæg 3"]
[99,47,"","",0,null,null,"Pensionstillæg af trin 4-tillæg"]
[100,48,"","",0,null,null,"Pensionstillæg af udligningstillæg"]
[101,49,"","",0,null,null,"Pensionstillæg af OK13-tillæg"]
[102,50,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A61)","v":0},null,null,"Pensionstillæg af OK18-tillæg"]
[103,51,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A62)","v":0}]
[104,52,"","",0,null,null,"Pensionstillæg af engangstillæg"]
[105,53,"","",0,null,null,"Supplerende pensionstillæg på 18% **)"]
[106,54,"",null,0,null,null,"Pensionstillæg af engangsvederlag"]
[107,55,"",{"$f":"IF(E66<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A66+113),\"\")","v":""},0,null,null,"Pensionstillæg af feriedifference"]
[108,56,"",null,0]
[109,57,"",null,0,null,null,"Pension af seniorbonus"]
[110,58,"",null,0,null,null,"Pensionstillæg i alt"]
[111,59,{"$f":"IF(E70<>0,INDIRECT($C$1&\"!f\"&A70),\"\")","v":""},{"$f":"IF(E70<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A70+112),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A70)","v":0},null,null,"Egetbidrag til ATP"]
[112,{"$f":"B70+1","v":60},"",{"$f":"IF(E71<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A71+112),\"\")","v":""},0,null,null,"AMB-grundlag"]
[113,61,"",{"$f":"IF(E72<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A72+112),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A72)","v":0},null,null,"AM-bidrag"]
[114,62,"",{"$f":"IF(E73<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A73+112),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A73)","v":0},null,null,"A-indkomst"]
[29,63,"",null,0,null,null,"Skatteprocent"]
[30,{"$f":"B74+1","v":64},"",null,0,null,null,"Månedligt skattefradrag"]
[115,{"$f":"B75+1","v":65},"",{"$f":"IF(E76<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A76+112),\"\")","v":""},0,null,null,"Skattegrundlag"]
[116,66,"","",0,null,null,"Skat"]
[{"$f":"A77+1","v":117},67,"","",0,null,null,{"$f":"INDIRECT($C$1&\"!f\"&A78)","v":"Feriegodtgørelsesgrundlag  "}]
[{"$f":"A78+1","v":118},68,"","",0,null,null,"Feriegodtgørelsesgrundlag juni-juli"]
[119,69,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A80)","v":0},null,null,"Egetbidrag til LP"]
[120,70,"","",0,null,null,"Arbejdsgiverbidrag til LP"]
[121,71,"","",0,null,null,"Arbejdsgiverbidrag til ATP"]
[122,72,"","",0,null,null,"Skolens samlede indbetaling til LP"]
[123,73,"","",0]
[124,74,"","",0,null,null,"Skolens indbetaling til tjenestemandspension"]
[125,75,"",null,0,null,null,"Indbetaling til Gruppeliv"]
[51,{"$f":"B86+1","v":76},{"$f":"IF(E87<>0,INDIRECT($C$1&\"!f\"&A87),\"\")","v":""},{"$f":"IF(E87<>0,\"Fradrages i den disponible løn\",\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A87)","v":0},null,null,"FSL-kontingent"]
[49,76,{"$f":"IF(E88<>0,INDIRECT($C$1&\"!f\"&A88),\"\")","v":""},{"$f":"IF(E88<>0,\"Fradrages i den disponible løn\",\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A88)","v":0}]
[50,77,{"$f":"IF(E89<>0,INDIRECT($C$1&\"!f\"&A89),\"\")","v":""},{"$f":"IF(E89<>0,\"Fradrages i den disponible løn\",\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A89)","v":0}]
[126,78,{"$f":"IF(E90<>0,INDIRECT($C$1&\"!f\"&A90),\"\")","v":""},null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A90)","v":0}]
[null,{"$f":"IF(LEN(CONCATENATE($C$38,$C$39,$C$40))>0,\"*)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE($C$38,$C$39,$C$40))>0,\"Taksten beregnes som 1/1924 af alle faste månedsløndele (v. 100% BG) x 12 (bortset fra Gruppelivstillæg)\",\"\")","v":""}]
[null,{"$f":"IF(LEN(CONCATENATE(C65,C66))>0,\"**)\",\"\")","v":""},{"$f":"IF(LEN(CONCATENATE(C65,C66))>0,\"(Der indbetales18% af summen af de 'pensionsgivende løndele', der overstiger skalatrin 33 (bhkl.ledere) eller 42 (lærere) - også selv om der ikke er aftalt supplerende pension.)\",\"\")","v":""}]

{"sheet":"A","index":9,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[2,0,50,0],[48,2,50,4],[0,2,2,2],[0,3,2,3],[0,4,2,4],[29,2,31,2]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","A ",{"$f":"G1","v":"A "},{"$f":"H1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},{"$f":"V1","v":"A "},{"$f":"W1","v":"A "},{"$f":"X1","v":"A "},{"$f":"Y1","v":"A "},{"$f":"Z1","v":"A "},{"$f":"AA1","v":"A "},{"$f":"AB1","v":"A "},{"$f":"AC1","v":"A "},{"$f":"AD1","v":"A "},"Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},{"$f":"H9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,{"$f":"G10","v":0},0,{"$f":"I10","v":0},{"$f":"J10","v":0},{"$f":"K10","v":0},{"$f":"L10","v":0},{"$f":"M10","v":0},{"$f":"N10","v":0},{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,{"$f":"K11","v":0},0,0,0,0,0,0,null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},{"$f":"J11","v":0},{"$f":"K11","v":0},{"$f":"L11","v":0},{"$f":"M11","v":0},{"$f":"N11","v":0},{"$f":"O11","v":0},{"$f":"P11","v":0},{"$f":"Q11","v":0},{"$f":"R11","v":0}]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,{"$f":"K12","v":0},0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,{"$f":"H15","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,{"$f":"J16","v":0},{"$f":"K16","v":0},{"$f":"L16","v":0},{"$f":"M16","v":0},{"$f":"N16","v":0},{"$f":"O16","v":0},{"$f":"P16","v":0},{"$f":"Q16","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,{"$f":"J17","v":0},{"$f":"K17","v":0},{"$f":"L17","v":0},{"$f":"M17","v":0},{"$f":"N17","v":0},{"$f":"O17","v":0},{"$f":"P17","v":0},{"$f":"Q17","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,{"$f":"H20","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},{"$f":"H51","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((VLOOKUP(H4,omraadetabel12,H7,0))/12,2),0)*H10*H3,2))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T15*T$6*T$3*IF($D58>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T16*T$6*T$3*IF($D59>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,{"$f":"(C17<>\"\")*1","v":1},1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T17*T$6*T$3*IF($D60>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T18*T$6*T$3*IF($D61>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T19*T$6*T$3*IF($D62>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(900*H$6*H$10*H3/12,2))","v":0},0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},{"$f":"H26","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",{"$f":"G27","v":0},{"$f":"H27","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},{"$f":"$D31*H31","v":0},0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,{"$f":"$D32*H32","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},{"$f":"H33","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},{"$f":"MIN(8000,H34*H6)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},{"$f":"IF(H36>0,163.64*H6*H36,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},{"$f":"IF(H37>0,372.2*H6*H37,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},{"$f":"IF(H39>0,H39*H$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},{"$f":"IF(H40>0,H40*H$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},{"$f":"IF(H41>0,267.31*H6*H41,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},{"$f":"IF(H34>0,MAX(H34*H6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},{"$f":"H44","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,0]
[null,84,null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},{"$f":"SUM(X53:X73)+SUM(X78:X87)-X111","v":0},{"$f":"SUM(Y53:Y73)+SUM(Y78:Y87)-Y111","v":0},{"$f":"SUM(Z53:Z73)+SUM(Z78:Z87)-Z111","v":0},{"$f":"SUM(AA53:AA73)+SUM(AA78:AA87)-AA111","v":0},{"$f":"SUM(AB53:AB73)+SUM(AB78:AB87)-AB111","v":0},{"$f":"SUM(AC53:AC73)+SUM(AC78:AC87)-AC111","v":0},{"$f":"SUM(AD53:AD73)+SUM(AD78:AD87)-AD111","v":0},{"$f":"SUM(AE53:AE73)+SUM(AE78:AE87)-AE111","v":0},{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(H4)=\"B\",33,42),Skalalontabel12,7,0)*H6,0)/12,2)*H10*H3,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},{"$f":"ROUND(H140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},{"$f":"ROUND(U140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$f":"U124-(U124/U11*H10)","v":{"$error":"#DIV/0!"}},{"$f":"V124-(V124/V11*I10)","v":{"$error":"#DIV/0!"}},{"$f":"W124-(W124/W11*J10)","v":{"$error":"#DIV/0!"}},{"$f":"X124-(X124/X11*K10)","v":{"$error":"#DIV/0!"}},{"$f":"Y124-(Y124/Y11*L10)","v":{"$error":"#DIV/0!"}},{"$f":"Z124-(Z124/Z11*M10)","v":{"$error":"#DIV/0!"}},{"$f":"AA124-(AA124/AA11*N10)","v":{"$error":"#DIV/0!"}},{"$f":"AB124-(AB124/AB11*O10)","v":{"$error":"#DIV/0!"}},{"$f":"AC124-(AC124/AC11*P10)","v":{"$error":"#DIV/0!"}},{"$f":"AD124-(AD124/AD11*Q10)","v":{"$error":"#DIV/0!"}},{"$f":"AE124-(AE124/AE11*R10)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,{"$f":"ROUND(G130/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T130/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},{"$f":"IF(LEFT(H4)=\"L\",H165,H166)","v":"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",{"$f":"IF(LEFT(Q4)=\"L\",Q165,Q166)","v":"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H14,\"#.###,00\")&\" * \"&H$6&IF($D57>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q14,\"#.###,00\")&\" * \"&Q$6&IF($D57>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G15,\"#.###,00\")&\" * \"&G$6&IF($D58>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H15,\"#.###,00\")&\" * \"&H$6&IF($D58>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q15,\"#.###,00\")&\" * \"&Q$6&IF($D58>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3",{"$f":"\"= \"&TEXT(G16,\"#.###,00\")&\" * \"&G$6&IF($D59>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H16,\"#.###,00\")&\" * \"&H$6&IF($D59>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q16,\"#.###,00\")&\" * \"&Q$6&IF($D59>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.###,00\")&\" * \"&G$6&IF($D60>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H17,\"#.###,00\")&\" * \"&H$6&IF($D60>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q17,\"#.###,00\")&\" * \"&Q$6&IF($D60>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.###,00\")&\" * \"&G$6&IF($D61>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H18,\"#.###,00\")&\" * \"&H$6&IF($D61>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q18,\"#.###,00\")&\" * \"&Q$6&IF($D61>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3",{"$f":"\"= \"&TEXT(G19,\"#.###,00\")&\" * \"&G$6&IF($D62>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H19,\"#.###,00\")&\" * \"&H$6&IF($D62>0,\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q19,\"#.###,00\")&\" * \"&Q$6&IF($D62>0,\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H20,\"#.###,00\")&\" * \"&H$6&\" * \"&TEXT(H$10,\"0,0000\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q20,\"#.###,00\")&\" * \"&Q$6&\" * \"&TEXT(Q$10,\"0,0000\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004",{"$f":"\"= \"&TEXT(G21,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H21,\"#.###,00\")&\" * \"&H$6&\" * \"&TEXT(H$10,\"0,0000\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q21,\"#.###,00\")&\" * \"&Q$6&\" * \"&TEXT(Q$10,\"0,0000\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(IF(RIGHT(H4)=\"1\",5200)+IF(RIGHT(H4)=\"2\",7900)+IF(RIGHT(H4)=\"3\",7900),\"#.###\")&\" * \"&H$6&\" * \"&TEXT(H$10,\"0,0000\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(IF(RIGHT(Q4)=\"1\",5200)+IF(RIGHT(Q4)=\"2\",7900)+IF(RIGHT(Q4)=\"3\",7900),\"#.###\")&\" * \"&Q$6&\" * \"&TEXT(Q$10,\"0,0000\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= 2.800 * \"&H6&\" * \"&TEXT(H$10,\"0,0000\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= 2.800 * \"&Q6&\" * \"&TEXT(Q$10,\"0,0000\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},{"$f":"\"= 900 * \"&H6&\" * \"&TEXT(H$10,\"0,0000\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =",{"$f":"\"= 900 * \"&Q6&\" * \"&TEXT(Q$10,\"0,0000\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},{"$f":"\"= \"&TEXT(H23,\"#.###,00\")&IF($E23<>\"\",\" * \"&H$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(H$10,\"0,0000\"),\"\")&\" * \"&TEXT(H$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =",{"$f":"\"= \"&TEXT(Q23,\"#.###,00\")&IF($E23<>\"\",\" * \"&Q$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(Q$10,\"0,0000\"),\"\")&\" * \"&TEXT(Q$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},{"$f":"\"= \"&H31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =",{"$f":"\"= \"&Q31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =",{"$f":"\"= \"&T31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"= 0 km a 2,23 ="},"= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},{"$f":"\"= \"&H32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =",{"$f":"\"= \"&Q32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =",{"$f":"\"= \"&T32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"= 0 km a 3,79 ="},"= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},{"$f":"\"= \"&H35&\" t. a \"&ROUND(19*H$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =",{"$f":"\"= \"&Q35&\" t. a \"&ROUND(19*Q$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =",{"$f":"\"= \"&T36&\" t. a \"&ROUND(19*T$6,2)&\" =\"","v":"= 0 t. a 23,33 ="},"= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},{"$f":"\"= \"&H38&\" t. a \"&TEXT(H$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =",{"$f":"\"= \"&Q38&\" t. a \"&TEXT(Q$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},{"$f":"\"= \"&H39&\" t. a \"&TEXT(H$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =",{"$f":"\"= \"&Q39&\" t. a \"&TEXT(Q$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},{"$f":"\"= \"&H40&\" t. a \"&TEXT(H$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =",{"$f":"\"= \"&Q40&\" t. a \"&TEXT(Q$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},{"$f":"\"= \"&IF(H87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(Q87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK",{"$f":"\"= \"&IF(T87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg",{"$f":"\"= \"&TEXT(G56,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H56,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q56,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T56,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1",{"$f":"\"= \"&TEXT(G57,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H57,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q57,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T57,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2",{"$f":"\"= \"&TEXT(G58,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H58,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q58,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T58,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3",{"$f":"\"= \"&TEXT(G59,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H59,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q59,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T59,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"\"= \"&TEXT(G60,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H60,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q60,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T60,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"\"= \"&TEXT(G61,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H61,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q61,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T61,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"\"= \"&TEXT(G62,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H62,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q62,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T62,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},{"$f":"\"= \"&TEXT(H63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =",{"$f":"\"= \"&TEXT(Q63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =",{"$f":"\"= \"&TEXT(T63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg",{"$f":"\"= \"&TEXT(G67,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H67,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q67,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T67,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse",{"$f":"\"= \"&TEXT(G68,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H68,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q68,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T68,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(H4)=\"B\",33,42),Skalalontabel12,7,0)*H6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(H10,\"0,0000\")&\"] * \"&TEXT(H3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(Q4)=\"B\",33,42),Skalalontabel12,7,0)*Q6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(Q10,\"0,0000\")&\"] * \"&TEXT(Q3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",H45>0),\" + \"&TEXT(H45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",H46>0),\" + \"&TEXT(H46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(H105<>0,\" - \"&TEXT(H105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",Q45>0),\" + \"&TEXT(Q45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",Q46>0),\" + \"&TEXT(Q46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(Q105<>0,\" - \"&TEXT(Q105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(Q72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(T72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"ArkA","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Ark3","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Ark4","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Ark5","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"B","index":14,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","B",{"$f":"G1","v":"B"},{"$f":"H1","v":"B"},"B","B","B","B","B","B","B","B","B",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"C","index":15,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","C",{"$f":"G1","v":"C"},{"$f":"H1","v":"C"},"C","C","C","C","C","C","C","C","C",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"D","index":16,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","D",{"$f":"G1","v":"D"},{"$f":"H1","v":"D"},"D","D","D","D","D","D","D","D","D",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"E","index":17,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","E",{"$f":"G1","v":"E"},{"$f":"H1","v":"E"},"E","E","E","E","E","E","E","E","E",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"F","index":18,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","F",{"$f":"G1","v":"F"},{"$f":"H1","v":"F"},"F","F","F","F","F","F","F","F","F",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"G","index":19,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","G",{"$f":"G1","v":"G"},{"$f":"H1","v":"G"},"G","G","G","G","G","G","G","G","G",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"H","index":20,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","H",{"$f":"G1","v":"H"},{"$f":"H1","v":"H"},"H","H","H","H","H","H","H","H","H",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"I","index":21,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","I",{"$f":"G1","v":"I"},{"$f":"H1","v":"I"},"I","I","I","I","I","I","I","I","I",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"J","index":22,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","J",{"$f":"G1","v":"J"},{"$f":"H1","v":"J"},"J","J","J","J","J","J","J","J","J",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"K","index":23,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","K",{"$f":"G1","v":"K"},{"$f":"H1","v":"K"},"K","K","K","K","K","K","K","K","K",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"L","index":24,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","L",{"$f":"G1","v":"L"},{"$f":"H1","v":"L"},"L","L","L","L","L","L","L","L","L",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"M","index":25,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","M",{"$f":"G1","v":"M"},{"$f":"H1","v":"M"},"M","M","M","M","M","M","M","M","M",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"N","index":26,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","N",{"$f":"G1","v":"N"},{"$f":"H1","v":"N"},"N","N","N","N","N","N","N","N","N",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"O","index":27,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","O",{"$f":"G1","v":"O"},{"$f":"H1","v":"O"},"O","O","O","O","O","O","O","O","O",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"P","index":28,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,2,2,2],[0,3,2,3],[0,4,2,4],[2,0,50,0],[29,2,31,2],[48,2,50,4]]}
["2023/2024",1,"Pensionsg.","BG-\nafh.","Regu-\nleret","Lønberegning for: (navn eller initialer)","P",{"$f":"G1","v":"P"},{"$f":"H1","v":"P"},"P","P","P","P","P","P","P","P","P",null,"A ",{"$f":"T1","v":"A "},{"$f":"U1","v":"A "},"A ","A ","A ","A ","A ","A ","A ","A ","A ","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
["jan-juli",{"$f":"B1+1","v":2},null,null,null,"Måned",{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},null,{"$f":"\"AUG \"&MID($A$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($A$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($A$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($A$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($A$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($A$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($A$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($A$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($A$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($A$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($A$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($A$1,3,2)+2","v":"JUL 25"},"ansat d. "]
["For at lønbereg-ningsaket kan beregne korrekt ferietillæg og feriepenge-beregnings-grundlag, udfyldes først celle A114 og celle A124. Læs kommen-tarerne til de to celler.",3,null,null,null,"Del af måned \nantal kalenderdage/månedens kalenderdage",1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[null,4,"sæt 'x'","sæt 'x'","sæt 'x'","Basisløntrin, Læ1 - Læ4, Bh1 -  Bh4",null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,0,0,null,{"$f":"G4","v":0},0,0,0,0,0,0,0,0,0,0,0,"basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsordning",null,{"$f":"$G5","v":0},{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[null,6,null,null,null,"Procentregulering +1",1.228067,{"$f":"G6","v":1.228067},{"$f":"H6","v":1.228067},1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"O6","v":1.228067},{"$f":"P6","v":1.228067},{"$f":"Q6","v":1.228067},null,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,1.228067,{"$f":"\"se i løntabel for april \"&LEFT($A$1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[null,7,null,null,null,"Skolens stedtillægsområde",null,{"$f":"$G7","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"skolens stedtillægsområde 2-6"]
[null,null,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G8","v":"Nej"},{"$f":"H8","v":"Nej"},{"$f":"I8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Nej"]
[null,null,null,null,null,"Vælg her om den ansatte har ret til seniorbonus.","Nej",{"$f":"G9","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",null,"Ja"]
[null,{"$f":"B7+1","v":8},null,null,null,"Beskæftigelsesgrad den ansatte lønnes med aktuel. 100% = 1 - 85% = 0,85",null,0,0,{"$f":"I10","v":0},0,{"$f":"K10","v":0},0,0,0,0,0,0,null,{"$f":"T11","v":0},{"$f":"U11","v":0},0,0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[null,null,null,null,null,"Beskæftigelsesgrad der skal beregnes pension af. Hvis ikke brug af seniorordning/delvis forældreorlov er den det samme som række 9.",null,0,{"$f":"H11","v":0},{"$f":"I11","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":9},null,null,null,"Undervisningstimer årligt",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},0,0,0,0,0,0,0,0,null,{"$f":"IF(G12>0,G12/G10*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"Iflg opgaveoversigt. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[null,10,null,null,null,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,{"$f":"G13","v":0},{"$f":"H13","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[null,11,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B14+1","v":12},"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,13,"x",null,"x","Funktionsstillæg, årligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,14,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,15,"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B18+1","v":16},"x","x","x","Kval.tillæg,\nårligt grundbeløb",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[null,{"$f":"B19+1","v":17},null,null,null,"Trin 4-tillæg beregnet pr. 1. aug 2013\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G20","v":0},0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[null,{"$f":"B20+1","v":18},null,null,null,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[null,19,null,null,null,"Suppl. pension i LP JA/NEJ",null,{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[null,20,"x",null,null,"Lokalaftalt fast ulempegodtgørelse (Tast mdr. beløb i nutidsværdi).",null,{"$f":"G23","v":0},0,0,0,0,0,0,{"$f":"N23","v":0},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for aftentillæg mv., iflg lokalaftale"]
[null,21,null,null,null,"Planlagte feriedage",2,0,5,0,0,0,0,0,{"$f":"N24","v":0},0,0,18,null,2,0,5,0,0,0,0,0,0,0,0,18,"Organisationsaftalen: 5 dage uge 42, 18 dage juli og 2 dage aug."]
[null,22,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"Se pjecen \"Ferievejledning 2024\""}]
[null,23,null,null,null,"Evt. feriedifference med pensionsret. Beregnes i særligt skema",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Beregnes i fanen \"feriedifference\""]
[null,24,null,null,null,"Evt. feriedifference ikke pensionsgivende. Beregnes i særligt skema.",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Løn- og pensionsfradrag beregnes i lin 64, 65 og 94"]
[null,26,null,null,null,"Skatteprocent",null,{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,27,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2024},{"$f":"LEFT($A$1,4)+2","v":2025},"Månedligt skattefradrag",null,{"$f":"G30","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,2.23,0,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,29,null,3.79,0,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,30,null,null,null,"Timedagpenge (skattefri), beregn selv!",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,31,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,32,null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,33,null,null,null,"Lejrskoletillæg på hverdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage. Oplys antal påbegyndte dage.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Antal arbejdstimer der udløser 25%-tillæg/ulempetillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"aftentillæg efter kl 17 (indtil kl 06) samt weekendtimer"]
[null,36,null,null,null,"Antal arbejdstimer der udløser 50%-tillæg/weekendtillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtillæg, kan i stedet afspadseres"]
[null,37,null,null,null,"Antal weekendtimer til udbetaling (100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Weekendtimer til udbetaling (ekskl. tillæg)"]
[null,38,null,null,null,"Eksaminator eller censor tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"J41","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":39},null,null,null,"Overarbejds-/mererarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse i juli eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"\"I juli eller ved fratræden.  \"&\"Se pjecen \"\"Ferievejledning \"&MID($A$1,1,4)+1&\"\"\"\"","v":"I juli eller ved fratræden.  Se pjecen \"Ferievejledning 2024\""}]
[null,41,null,null,null,"Særlig feriegodtgørelse (Ferietillæg) 2,02%",{"$f":"(A117+G117)*2.02%","v":0},null,null,null,null,null,null,null,null,{"$f":"AF117*1.5%","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Udbetales august og maj."]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Evt pensionsgivende"]
[null,44,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":45},null,null,null,"Midlertidig tillæg skoleår 2024/2025",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Disse tre linjer fradrages i den disponible løn",null,null,"Gavekasse",0,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,47,null,null,null,"Kaffekasse",0,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,48,null,null,null,"FSL-kontingent",0,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[{"$f":"A2","v":"jan-juli"},49,null,null,null,"Måned",{"$f":"G2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25",null,"AUG 24","SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM",null,null,"LP","E-NEJ","E-JA"]
[null,50,1,1,1,"Basisløn",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((ROUND(VLOOKUP(G4,Grundlon12!$A$67:$G$74,2,0)*G6,0))/12,2),0)*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(IF(H10>0,ROUND((ROUND(VLOOKUP(H4,Grundlon12!$A$67:$G$74,2,0)*H6,0))/12,2),0)*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(IF(I10>0,ROUND((ROUND(VLOOKUP(I4,Grundlon12!$A$67:$G$74,2,0)*I6,0))/12,2),0)*I10*I3,2))","v":0},{"$f":"IF(J8=\"Ja\",0,ROUND(IF(J10>0,ROUND((ROUND(VLOOKUP(J4,Grundlon12!$A$67:$G$74,2,0)*J6,0))/12,2),0)*J10*J3,2))","v":0},{"$f":"IF(K8=\"Ja\",0,ROUND(IF(K10>0,ROUND((ROUND(VLOOKUP(K4,Grundlon12!$A$67:$G$74,2,0)*K6,0))/12,2),0)*K10*K3,2))","v":0},{"$f":"IF(L8=\"Ja\",0,ROUND(IF(L10>0,ROUND((ROUND(VLOOKUP(L4,Grundlon12!$A$67:$G$74,2,0)*L6,0))/12,2),0)*L10*L3,2))","v":0},{"$f":"IF(M8=\"Ja\",0,ROUND(IF(M10>0,ROUND((ROUND(VLOOKUP(M4,Grundlon12!$A$67:$G$74,2,0)*M6,0))/12,2),0)*M10*M3,2))","v":0},{"$f":"IF(N8=\"Ja\",0,ROUND(IF(N10>0,ROUND((ROUND(VLOOKUP(N4,Grundlon12!$A$67:$G$74,2,0)*N6,0))/12,2),0)*N10*N3,2))","v":0},{"$f":"IF(O8=\"Ja\",0,ROUND(IF(O10>0,ROUND((ROUND(VLOOKUP(O4,Grundlon12!$A$75:$G$82,2,0)*O6,0))/12,2),0)*O10*O3,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(IF(P10>0,ROUND((ROUND(VLOOKUP(P4,Grundlon12!$A$75:$G$82,2,0)*P6,0))/12,2),0)*P10*P3,2))","v":0},{"$f":"IF(Q8=\"Ja\",0,ROUND(IF(Q10>0,ROUND((ROUND(VLOOKUP(Q4,Grundlon12!$A$75:$G$82,2,0)*Q6,0))/12,2),0)*Q10*Q3,2))","v":0},{"$f":"IF(R8=\"Ja\",0,ROUND(IF(R10>0,ROUND((ROUND(VLOOKUP(R4,Grundlon12!$A$75:$G$82,2,0)*R6,0))/12,2),0)*R10*R3,2))","v":0},null,{"$f":"ROUND(IF(T10>0,ROUND((ROUND(VLOOKUP(T4,Grundlon12!$A$67:$G$74,2,0)*T6,0))/12,2),0)*T10*T3,2)","v":0},{"$f":"ROUND(IF(U10>0,ROUND((ROUND(VLOOKUP(U4,Grundlon12!$A$67:$G$74,2,0)*U6,0))/12,2),0)*U10*U3,2)","v":0},{"$f":"ROUND(IF(V10>0,ROUND((ROUND(VLOOKUP(V4,Grundlon12!$A$67:$G$74,2,0)*V6,0))/12,2),0)*V10*V3,2)","v":0},{"$f":"ROUND(IF(W10>0,ROUND((ROUND(VLOOKUP(W4,Grundlon12!$A$67:$G$74,2,0)*W6,0))/12,2),0)*W10*W3,2)","v":0},{"$f":"ROUND(IF(X10>0,ROUND((ROUND(VLOOKUP(X4,Grundlon12!$A$67:$G$74,2,0)*X6,0))/12,2),0)*X10*X3,2)","v":0},{"$f":"ROUND(IF(Y10>0,ROUND((ROUND(VLOOKUP(Y4,Grundlon12!$A$67:$G$74,2,0)*Y6,0))/12,2),0)*Y10*Y3,2)","v":0},{"$f":"ROUND(IF(Z10>0,ROUND((ROUND(VLOOKUP(Z4,Grundlon12!$A$67:$G$74,2,0)*Z6,0))/12,2),0)*Z10*Z3,2)","v":0},{"$f":"ROUND(IF(AA10>0,ROUND((ROUND(VLOOKUP(AA4,Grundlon12!$A$67:$G$74,2,0)*AA6,0))/12,2),0)*AA10*AA3,2)","v":0},{"$f":"ROUND(IF(AB10>0,ROUND((ROUND(VLOOKUP(AB4,Grundlon12!$A$67:$G$74,2,0)*AB6,0))/12,2),0)*AB10*AB3,2)","v":0},{"$f":"ROUND(IF(AC10>0,ROUND((ROUND(VLOOKUP(AC4,Grundlon12!$A$67:$G$74,2,0)*AC6,0))/12,2),0)*AC10*AC3,2)","v":0},{"$f":"ROUND(IF(AD10>0,ROUND((ROUND(VLOOKUP(AD4,Grundlon12!$A$67:$G$74,2,0)*AD6,0))/12,2),0)*AD10*AD3,2)","v":0},{"$f":"ROUND(IF(AE10>0,ROUND((ROUND(VLOOKUP(AE4,Grundlon12!$A$67:$G$74,2,0)*AE6,0))/12,2),0)*AE10*AE3,2)","v":0},{"$f":"SUM(G53:R53)","v":0},{"$f":"F53","v":"Basisløn"},48,"+",null,"+",1]
[null,{"$f":"B53+1","v":51},null,1,0,"Områdetillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(IF(G10>0,ROUND((VLOOKUP(G4,omraadetabel12,G7,0))/12,2),0)*G10*G3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF(T10>0,ROUND((VLOOKUP(T4,omraadetabel12,T7,0))/12,2),0)*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F54","v":"Områdetillæg"},49,null,null,null,2]
[null,{"$f":"B54+1","v":52},1,0,1,"Undervisningstillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(SUM(G131:G134)*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(SUM(H131:H134)*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(SUM(I131:I134)*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(T131:T134)*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Undervisningstillæg",50,"+",null,"+",3]
[null,53,1,0,1,"Souscheftillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(G13*G$6*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H13*H$6*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I13*I$6*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T13*T$6*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Souscheftillæg",51,"+","+","+",4]
[null,54,{"$f":"(C14<>\"\")*1","v":1},0,1,"Funktionstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G14*G$6*G$3*IF($D57>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H14*H$6*H$3*IF($D57>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I14*I$6*I$3*IF($D57>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T14*T$6*T$3*IF($D57>0,T$10,1)/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 1",52,"+",null,"+",5]
[null,55,1,0,1,"Funktionstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G15*G$6*G$3*IF($D58>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H15*H$6*H$3*IF($D58>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I15*I$6*I$3*IF($D58>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 2",53,"+",null,"+",6]
[null,56,1,0,1,"Funktionstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G16*G$6*G$3*IF($D59>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H16*H$6*H$3*IF($D59>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I16*I$6*I$3*IF($D59>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Funktionstillæg 3",54,"+",null,"+",7]
[null,57,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 1",{"$f":"IF(G8=\"Ja\",0,ROUND(G17*G$6*G$3*IF($D60>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H17*H$6*H$3*IF($D60>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I17*I$6*I$3*IF($D60>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 1",55,"+",null,"+",8]
[null,58,1,1,{"$f":"(E18<>\"\")*1","v":1},"Kvalifikationstillæg 2",{"$f":"IF(G8=\"Ja\",0,ROUND(G18*G$6*G$3*IF($D61>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H18*H$6*H$3*IF($D61>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I18*I$6*I$3*IF($D61>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 2",56,"+",null,"+",9]
[null,59,1,1,{"$f":"(E19<>\"\")*1","v":1},"Kvalifikationstillæg 3",{"$f":"IF(G8=\"Ja\",0,ROUND(G19*G$6*G$3*IF($D62>0,G$10,1)/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H19*H$6*H$3*IF($D62>0,H$10,1)/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I19*I$6*I$3*IF($D62>0,I$10,1)/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Kvalifikationstillæg 3",57,"+",null,"+",10]
[null,60,1,1,1,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"IF(G8=\"Ja\",0,ROUND(G20*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H20*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I20*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T20*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Trin 4-tillæg beregnet 1. aug 2013",58,"+",null,"+",11]
[null,61,1,1,1,"Udligningstillæg beregnet 1. aug 2004",{"$f":"IF(G8=\"Ja\",0,ROUND(G21*G$6*G$10/12*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(H21*H$6*H$10/12*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I21*I$6*I$10/12*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T21*T$6*T$10/12*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Udligningstillæg beregnet 1. aug 2004",59,"+",null,"+",12]
[null,62,null,1,1,"OK08-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND((IF(RIGHT(G4)=\"1\",5200)+IF(OR(RIGHT(G4)=\"2\",RIGHT(G4)=\"3\"),7900))*G6/12*G10*G3,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND((IF(RIGHT(H4)=\"1\",5200)+IF(OR(RIGHT(H4)=\"2\",RIGHT(H4)=\"3\"),7900))*H6/12*H10*H3,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND((IF(RIGHT(I4)=\"1\",5200)+IF(OR(RIGHT(I4)=\"2\",RIGHT(I4)=\"3\"),7900))*I6/12*I10*I3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND((IF(RIGHT(T4)=\"1\",5200)+IF(OR(RIGHT(T4)=\"2\",RIGHT(T4)=\"3\"),7900))*T6/12*T10*T3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK08-tillæg",60,null,null,null,13]
[null,63,1,1,1,"OK13-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(2800*G$6*G$10*G3/12,2))","v":0},{"$f":"IF(H8=\"Ja\",0,ROUND(2800*H$6*H$10*H3/12,2))","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(2800*I$6*I$10*I3/12,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(2800*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK13-tillæg",61,"+","+","+",14]
[null,64,1,1,1,"OK18-tillæg",{"$f":"IF(G8=\"Ja\",0,ROUND(900*G$6*G$10*G3/12,2))","v":0},0,0,0,0,0,0,0,{"$f":"IF(O8=\"Ja\",0,ROUND(4100*O$6*O$10*O3/12,2))","v":0},{"$f":"IF(P8=\"Ja\",0,ROUND(4100*P$6*P$10*P3/12,2))","v":0},0,{"$f":"IF(R8=\"Ja\",0,ROUND(4100*R$6*R$10*R3/12,2))","v":0},null,{"$f":"ROUND(900*T$6*T$10*T3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OK18-tillæg",62,"+","+","+",15]
[null,65,{"$f":"(C23<>\"\")*1","v":1},{"$f":"(D23<>\"\")*1","v":0},{"$f":"(E23<>\"\")*1","v":0},"Fast lokalaftalt godtgørelse",{"$f":"IF(G8=\"Ja\",0,G$23*IF($D68>0,G$10,1)*IF($E68>0,G$6,1)*$G3)","v":0},{"$f":"IF(H8=\"Ja\",0,H$23*IF($D68>0,H$10,1)*IF($E68>0,H$6,1)*$G3)","v":0},{"$f":"IF(I8=\"Ja\",0,I$23*IF($D68>0,I$10,1)*IF($E68>0,I$6,1)*$G3)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"T$23*IF($D68>0,T$10,1)*IF($E68>0,T$6,1)*$G3","v":0},{"$f":"U23*IF($D68>0,U$10,1)*IF($E68>0,U$6,1)*U3","v":0},0,0,0,0,0,0,0,0,0,0,0,"Fast lokalaftalt godtgørelse",63,"HVIS",null,"HVIS",16]
[null,66,null,null,null,"Gruppelivstillæg",{"$f":"IF(G8=\"Ja\",0,IF(G10>0,108.35*G3,0))","v":0},{"$f":"IF(H8=\"Ja\",0,IF(H10>0,108.35*H3,0))","v":0},{"$f":"IF(I8=\"Ja\",0,IF(I10>0,108.35*I3,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,108.35*T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Lønfradrag for ikke optjent ferie mv. Pensionsgiv.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*(SUM(G$53:G$69)+G88-G$54-G$65-G$69-G68*($C$68=0))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*(SUM(H$53:H$69)+H88-H$54-H$65-H$69-H68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*(SUM(T$53:T$69)-T$54-T$65-T$69-T68*($C$68=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-10*4.62%*(R53+R55+R66+R68)","v":0}]
[null,68,null,null,null,"Lønfradrag for ikke optjent ferie mv. ej pensionsg.",{"$f":"-(MAX(0,MIN(G$24,G$25*1))+G$28)*4.62%*SUM(G54+G65+G68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(H$24,H$25*1))+H$28)*4.62%*SUM(H54+H65+H68*($C68<>1))","v":0},{"$f":"-(MAX(0,MIN(I$24,I$25*1))+I$28)*4.62%*SUM(I54+I65+I68*($C68<>1))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"-(MAX(0,MIN(T$24,T$25*1))+T$28)*4.62%*SUM(T54+T65+T68*($C68<>1)+T69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Feriedifference, pensionsgivende",{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Feriedifference, ikke pensionsgivende",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Skattefri km.godtgørelse, lav sats",{"$f":"$D31*G31","v":0},0,0,0,0,{"$f":"$E31*L31","v":0},0,0,0,0,0,0,null,{"$f":"$D31*T31","v":0},0,0,0,0,{"$f":"$E31*Y31","v":0},0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri km.godtgørelse, høj sats",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Skattefri time/dagpenge",{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G34*G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Lejrskoletillæg på hverdage",{"$f":"IF(G36>0,163.64*G6*G36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Lejrskoletillæg lørdage, søndage og helligdage",{"$f":"IF(G37>0,372.2*G6*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77+1","v":75},null,null,null,"SPS-tillæg og tillæg for uv. af 2-sprogede",{"$f":"IF(G35>0,G35*(19*G$6),0)","v":0},{"$f":"IF(H35>0,H35*(19*H$6),0)","v":0},{"$f":"IF(I35>0,I35*(19*I$6),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T35*ROUND(19*T$6,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G80:R80)","v":0}]
[null,76,null,null,null,"25%-tillæg *)",{"$f":"IF(G38>0,G38*G$163*25%,0)","v":0},{"$f":"IF(H38>0,H38*H$163*25%,0)","v":0},{"$f":"IF(I38>0,I38*I$163*25%,0)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"50%-tillæg *)",{"$f":"IF(G39>0,G39*G$163*50%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Weekendtimer til udbetaling *)",{"$f":"IF(G40>0,G40*G$163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Eksaminator eller censor tillæg",{"$f":"IF(G41>0,267.31*G6*G41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Skattepligtig jubilæumsgratiale",{"$f":"IF(G34>0,MAX(G34*G6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Ferietillæg",{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"SUM(G42:G43)+SUM(G45:G48)","v":0},{"$f":"SUM(H42:H43)+SUM(H45:H48)","v":0},{"$f":"SUM(I42:I43)+SUM(I45:I48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Seniorbonus 0,8% af fastpåregnelige løndele - pensionsgivede",{"$f":"IF(G9=\"ja\",SUM((G53:G68)*0.8%),0)","v":0},{"$f":"IF(H9=\"ja\",SUM((H53:H68)*0.8%),0)","v":0},{"$f":"IF(I9=\"ja\",SUM((I53:I68)*0.8%),0)","v":0},{"$f":"IF(J9=\"ja\",SUM((J53:J68)*0.8%),0)","v":0},{"$f":"IF(K9=\"ja\",SUM((K53:K68)*0.8%),0)","v":0},{"$f":"IF(L9=\"ja\",SUM((L53:L68)*0.8%),0)","v":0},{"$f":"IF(M9=\"ja\",SUM((M53:M68)*0.8%),0)","v":0},{"$f":"IF(N9=\"ja\",SUM((N53:N68)*0.8%),0)","v":0},{"$f":"IF(O9=\"ja\",SUM((O53:O68)*0.8%),0)","v":0},{"$f":"IF(P9=\"ja\",SUM((P53:P68)*0.8%),0)","v":0},{"$f":"IF(Q9=\"ja\",SUM((Q53:Q68)*0.8%),0)","v":0},{"$f":"IF(R9=\"ja\",SUM((R53:R68)*0.8%),0)","v":0},null,{"$f":"IF(T9=\"Ja\",SUM(T53:T68)*0.8%,0)","v":0},{"$f":"IF(U9=\"Ja\",SUM(U53:U68)*0.8%,0)","v":0},{"$f":"IF(V9=\"Ja\",SUM(V53:V68)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87+1","v":83},null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G53:G88)","v":0},{"$f":"SUM(H53:H88)","v":0},{"$f":"SUM(I53:I88)","v":0},{"$f":"SUM(J53:J88)","v":0},{"$f":"SUM(K53:K88)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T87)","v":0},{"$f":"SUM(U53:U87)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AC53:AC87)","v":0},{"$f":"SUM(AD53:AD87)","v":0},0,{"$f":"SUM(G89:R89)","v":0}]
[null,{"$f":"B89+1","v":84},null,null,null,"Pensionstillæg basisløn",{"$f":"ROUND(G53*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T53/T10*T11*17.3%/3,2)*(T5=\"L\")","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U53*17.3%/3,2)*(U5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg undervisningstillæg",{"$f":"ROUND(G55*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G56*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,{"$f":"(D14<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G57*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,{"$f":"(D15<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G58*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,{"$f":"(D16<>\"\")*1","v":0},null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G59*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,90,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G60*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,{"$f":"(D18<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G61*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,92,null,{"$f":"(D19<>\"\")*1","v":1},null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G62*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Pensionstillæg af trin 4-tillæg",{"$f":"ROUND(G63*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":0}]
[null,94,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G64*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Pensionstillæg af OK13-tillæg",{"$f":"ROUND(G66*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Pensionstillæg af OK18-tillæg",{"$f":"ROUND(G67*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T67*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af fast ulempeydelse",{"$f":"G68*0.173*($C23=\"x\")/3*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Pensionstillæg af engangstillæg",{"$f":"(G84*0.173+(G45*0.173*($C45=\"x\")+G46*0.173*($C46=\"x\")+G42*0.173*(G11<1)))/3*(G5=\"L\")","v":0},{"$f":"(H84*0.173+(H45*0.173*($C45=\"x\")+H46*0.173*($C46=\"x\")+H42*0.173*(H11<1)))/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"(T84*0.173+(T45*0.173*($C45=\"x\")+T46*0.173*($C46=\"x\")+T42*0.173*(T10<1)))/3*(T5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Supplerende pensionstillæg på 18% **)",{"$f":"IF(LEFT(G$5)<>\"L\",G148/3,0)","v":0},{"$f":"IF(LEFT(H$5)<>\"L\",H148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(LEFT(T$5)<>\"L\",T148/3,0)","v":0},{"$f":"IF(LEFT(U$5)<>\"L\",U148/3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"IF(G5=\"L\",G70*17.3%/3,G70*18%/3)","v":0},{"$f":"IF(H5=\"L\",H70*17.3%/3,H70*18%/3)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Pensionstillæg af feriedifference",{"$f":"G72*17.3%/3*(G5=\"L\")","v":0},{"$f":"H72*17.3%/3*(H5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,98,null,null,null,"Ekstra pension i forhold til seniorordning eller orlov uden løn men med pension",{"$f":"IF(OR(G8=\"Ja\",G11>G10),SUM(T90:T107)-SUM(G90:G107)+T109-G109,0)","v":0},{"$f":"IF(OR(H8=\"Ja\",H11>H10),SUM(U90:U107)-SUM(H90:H107)+U109-H109,0)","v":0},{"$f":"IF(OR(I8=\"Ja\",I11>I10),SUM(V90:V107)-SUM(I90:I107)+V109-I109,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Pension af seniorbonus",{"$f":"ROUND(G88*17.3%/3,2)*(G5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Q88*17.3%/3,2)*(Q5=\"L\")","v":0},0,null,{"$f":"ROUND(T88*17.3%/3,2)*($T$5=\"L\")","v":0},{"$f":"ROUND(U88*17.3%/3,2)*($T$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G90:G109)","v":0},{"$f":"SUM(H90:H109)","v":0},0,{"$f":"SUM(J90:J109)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T107)+T109","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U90:U107)+U109","v":0},{"$f":"SUM(V90:V107)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B110+1","v":101},null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G123/3,2)","v":0},{"$f":"ROUND(H123/3,2)","v":0},{"$f":"IF(I8=\"Ja\",0,ROUND(I123/3,2))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T123/3,2)","v":0},{"$f":"ROUND(U123/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G111:R111)","v":0}]
[null,{"$f":"B111+1","v":102},null,null,null,"AMB-grundlag",{"$f":"SUM(G53:G73)+SUM(G78:G88)-G111","v":0},{"$f":"SUM(H53:H73)+SUM(H78:H88)-H111","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T53:T73)+SUM(T78:T87)-T111","v":0},{"$f":"SUM(U53:U73)+SUM(U78:U87)-U111","v":0},{"$f":"SUM(V53:V73)+SUM(V78:V87)-V111","v":0},{"$f":"SUM(W53:W73)+SUM(W78:W87)-W111","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,{"$f":"B112+1","v":103},null,null,null,"AM-bidrag",{"$f":"ROUND(G112*8%,0)","v":0},{"$f":"ROUND(H112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T112*8%,0)","v":0},{"$f":"ROUND(U112*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G113:R113)","v":0}]
[null,104,null,null,null,"A-indkomst",{"$f":"G112-G113","v":0},{"$f":"H112-H113","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T112-T113","v":0},{"$f":"U112-U113","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G114:R114)","v":0}]
[null,105,null,null,null,"Skattegrundlag",{"$f":"TRUNC((G114-G30)/10)*10","v":0},{"$f":"TRUNC((H114-H30)/10)*10","v":0},{"$f":"IF(I8=\"Ja\",0,TRUNC((I114-I30)/10)*10)","v":0},{"$f":"TRUNC((J114-J30)/10)*10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106,null,null,null,"Skat",{"$f":"MAX(0,TRUNC(G115*G29/100))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G116:R116)","v":0}]
[null,107,null,null,null,"Feriegodtgørelsesgrundlag  ",{"$f":"SUM(G53:G73)+G78+G79+SUM(G80:G84)+G87+G88","v":0},{"$f":"SUM(H53:H73)+H78+H79+SUM(H80:H84)+H87+H88","v":0},0,0,{"$f":"SUM(K53:K73)+K78+K79+SUM(K80:K84)+K87+K88","v":0},0,0,0,{"$f":"SUM(O53:O73)+O78+O79+SUM(O80:O84)+O87+O88","v":0},{"$f":"SUM(P53:P73)+P78+P79+SUM(P80:P84)+P87+P88","v":0},null,null,null,{"$f":"SUM(T53:T73)+T78+T79+SUM(T80:T85)+T87","v":0},{"$f":"SUM(U53:U73)+U78+U79+SUM(U80:U85)+U87","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"G117+H117+I117+J117+K117+L117+M117+N117+O117+P117","v":0}]
[null,108,null,null,null,"Feriegodtgørelsesgrundlag juni-juli",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53:Q73)+Q78+Q79+SUM(Q80:Q85)+Q87+Q88","v":0},{"$f":"SUM(R53:R73)+R78+R79+SUM(R80:R85)+R87+R88","v":0},{"$f":"SUM(Q118:R118)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD53:AD73)+AD78+AD79+SUM(AD80:AD85)+AD87","v":0},{"$f":"SUM(AE53:AE73)+AE78+AE79+SUM(AE80:AE85)+AE87","v":0},{"$f":"SUM(L118:R118)","v":0}]
[null,109,null,null,null,"Egetbidrag til LP",{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110","v":{"$error":"#DIV/0!"}},{"$f":"U110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"Arbejdsgiverbidrag til LP",{"$f":"G110*2","v":0},{"$f":"H110*2","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T110*2","v":{"$error":"#DIV/0!"}},{"$f":"U110*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G123*2/3","v":0},{"$f":"H123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T123*2/3","v":0},{"$f":"U123*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,112,null,null,null,"Skolens samlede indbetaling til LP",{"$f":"G119+G120","v":0},{"$f":"H119+H120","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T119+T120","v":{"$error":"#DIV/0!"}},{"$f":"U119+U120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,113,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G10*G3)>=9/37)+((G10*G3)>=18/37)+((G10*G3)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L10*L3)>=9/37)+((L10*L3)>=18/37)+((L10*L3)>=27/37))","v":0},{"$f":"297/3*(((M10*M3)>=9/37)+((M10*M3)>=18/37)+((M10*M3)>=27/37))","v":0},0,0,0,0,0,null,{"$f":"284/3*(((T10*T3)>=9/37)+((T10*T3)>=18/37)+((T10*T3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,114,null,null,null,"Skolens indbetaling til tjenestemandspension",{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2)*15%*MIN(1,G10)*G3,2)+G149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(OR(LEFT(T5)=\"P\",LEFT(T5)=\"E\"),ROUND(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2)*15%*MIN(1,T10)*T3,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,115,null,null,null,"Indbetaling til Gruppeliv",{"$f":"108.35*(G10>0)","v":0},{"$f":"108.35*(H10>0)","v":0},{"$f":"IF(I8=\"Ja\",0,108.35*(I10>0))","v":0},{"$f":"108.35*(J10>0)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B125+1","v":116},null,null,null,"Løn til den ansattes disposition",{"$f":"G89-(G116+G111+G113+G125)-G49-G50-G51","v":0},{"$f":"H89-(H116+H111+H113+H125)-H49-H50-H51","v":0},{"$f":"IF(I8=\"Ja\",0,I89-(I116+I111+I113+I125)-I49-I50-I51)","v":0},{"$f":"J89-(J116+J111+J113+J125)-J49-J50-J51","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G126:R126)","v":0}]
[null,117,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},{"$f":"(G117+G110)*(1-12/260*G24)","v":0},{"$f":"(H117+H110)*(1-12/260*H24)","v":0},{"$f":"(I117+I110)*(1-12/260*I24)","v":0},{"$f":"(J117+J110)*(1-12/260*J24)","v":0},0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(G127:K127)+A127","v":0},{"$f":"(T117+T110)*(1-12/260*T24)","v":{"$error":"#DIV/0!"}},{"$f":"(U117+U110)*(1-12/260*U24)","v":0},0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A127+SUM(G127:K127)","v":0}]
[null,118,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&MID($A$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-jul 25"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(L118+L110)*(1-12/260*L24)","v":0},{"$f":"(M118+M110)*(1-12/260*M24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(Y118+Y110)*(1-12/260*Y24)","v":0},{"$f":"(Z118+Z110)*(1-12/260*Z24)","v":0},0,0,0,0,0,{"$f":"SUM(L128:R128)","v":0}]
[null,119,null,null,null,"Beregningsgrundlag for fastpåregnelige løndele",{"$f":"IF(G10>0,SUM(G53:G69)/G10/G3+G88/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H53:H69)/H10/H3+H88/H10/H3,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T10>0,SUM(T53:T68)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B129+1","v":120},null,null,null,"Beregningsgrundlag af feriediff. for pension",{"$f":"IF(G10>0,SUM(G90:G103+G109)/G10/G3,0)","v":0},{"$f":"IF(H10>0,SUM(H90:H103+H109)/H10/H3,0)","v":0},{"$f":"IF(I10>0,SUM(I90:I103+I109)/I10/I3,0)","v":0},{"$f":"IF(J10>0,SUM(J90:J103+J109)/J10/J3,0)","v":0},{"$f":"IF(K10>0,SUM(K90:K103+K109)/K10/K3,0)","v":0},{"$f":"IF(L10>0,SUM(L90:L103+L109)/L10/L3,0)","v":0},{"$f":"IF(M10>0,SUM(M90:M103+M109)/M10/M3,0)","v":0},{"$f":"IF(N10>0,SUM(N90:N103+N109)/N10/N3,0)","v":0},{"$f":"IF(O10>0,SUM(O90:O103+O109)/O10/O3,0)","v":0},{"$f":"IF(P10>0,SUM(P90:P103+P109)/P10/P3,0)","v":0},{"$f":"IF(Q10>0,SUM(Q90:Q103+Q109)/Q10/Q3,0)","v":0},{"$f":"IF(R10>0,SUM(R90:R103+R109)/R10/R3,0)","v":0},null,{"$f":"IF(T10>0,SUM(T90:T103)/T10/T3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B130+1","v":121},null,null,null,"læ:   0-650, bh:   0-750",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>=650,650*ROUND(16.38*G$6,2)/12,G$12*ROUND(16.38*G$6,2)/12),IF(G$12>=750,750*ROUND(22.41*G$6,2)/12,G$12*ROUND(22.41*G$6,2)/12))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B131+1","v":122},null,null,null,"læ: 650-700, bh: 750-800",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>650,IF(G$12>=700,50*ROUND(98.3*G$6,2)/12,(G$12-650)*ROUND(98.3*G$6,2)/12),0),IF(G$12>750,IF(G$12>=800,50*ROUND(65.53*G$6,2)/12,(G$12-750)*ROUND(65.53*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B132+1","v":123},null,null,null,"læ: 700-750, bh: 800-835",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>700,IF(G$12>=750,50*ROUND(131.07*G$6,2)/12,(G$12-700)*ROUND(131.07*G$6,2)/12),0),IF(G$12>800,IF(G$12>=835,35*ROUND(131.07*G$6,2)/12,(G$12-800)*ROUND(131.07*G$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,{"$f":"B133+1","v":124},null,null,null,"læ: 750-   , bh: 835-   ",{"$f":"IF(LEFT(G$4)<>\"b\",IF(G$12>750,(G$12-750)*ROUND(163.83*G$6,2)/12,0),IF(G$12>835,(G$12-835)*ROUND(163.83*G$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[null,null,null,null,null,null,{"$f":"IF(G10<G11,G124*G10,G124)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pensg. løn skalatrin 33 eller 42",{"$f":"ROUND(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2)*G10*G3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PENSIONSGRUNDLAG",{"$f":"IF($C$56=1,G56,\"0\")+IF($C$57=1,G57,\"0\")+IF($C$58=1,G58,\"0\")+IF($C$59=1,G59,\"0\")+IF($C$60=1,G60,\"0\")+IF($C$61=1,G61,\"0\")+IF($C$62=1,G62,\"0\")+IF($C$68=1,G68,\"0\")+G63+G64+G66+G67+G72+G88+IF($C$45=\"x\",G45,\"0\")+IF($C$46=\"x\",G46,\"0\")+IF(G84>0,G84,0)","v":0},{"$f":"IF($C$56=1,H56,\"0\")+IF($C$57=1,H57,\"0\")+IF($C$58=1,H58,\"0\")+IF($C$59=1,H59,\"0\")+IF($C$60=1,H60,\"0\")+IF($C$61=1,H61,\"0\")+IF($C$62=1,H62,\"0\")+IF($C$68=1,H68,\"0\")+H63+H64+H66+H67+H72+H88+IF($C$45=\"x\",H45,\"0\")+IF($C$46=\"x\",H46,\"0\")+IF(H84>0,H84,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($C$56=1,T56,\"0\")+IF($C$57=1,T57,\"0\")+IF($C$58=1,T58,\"0\")+IF($C$59=1,T59,\"0\")+IF($C$60=1,T60,\"0\")+IF($C$61=1,T61,\"0\")+IF($C$62=1,T62,\"0\")+IF($C$68=1,T68,\"0\")+T63+T64+T66+T67+T72+T88+IF($C$45=\"x\",T45,\"0\")+IF($C$46=\"x\",T46,\"0\")+IF(T84>0,T84,0)","v":0},{"$f":"IF($C$56=1,U56,\"0\")+IF($C$57=1,U57,\"0\")+IF($C$58=1,U58,\"0\")+IF($C$59=1,U59,\"0\")+IF($C$60=1,U60,\"0\")+IF($C$61=1,U61,\"0\")+IF($C$62=1,U62,\"0\")+IF($C$68=1,U68,\"0\")+U63+U64+U66+U67+U72+U88+IF($C$45=\"x\",U45,\"0\")+IF($C$46=\"x\",U46,\"0\")+IF(U84>0,U84,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0.18,{"$f":"ROUND(G140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T140*18%,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"basisløn, uv-tillæg, område og ok08",{"$f":"G53+G54+G55+G65","v":0},{"$f":"H53+H54+H55+H65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T53+T54+T55+T65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Hvor meget overstigers skalatrinsløn med",{"$f":"G142-G139","v":0},{"$f":"H142-H139","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T139","v":0},{"$f":"U142-U139","v":0},{"$f":"V142-V139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"REN 17,3% PENSION",{"$f":"IF(AND(G143<-1,G140<G145),G140*17.3%,G141)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*17.3%,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*17.3%,T141)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*17.3%,U141)","v":0},{"$f":"IF(AND(V143<0,V140<V145),V140*17.3%,0)","v":0},{"$f":"IF(AND(W143<-1,W140<W145),W140*17.3%,W141)","v":0},{"$f":"IF(AND(X143<0,X140<X145),X140*17.3%,0)","v":0},{"$f":"IF(AND(Y143<-1,Y140<Y145),Y140*17.3%,Y141)","v":0},{"$f":"IF(AND(Z143<0,Z140<Z145),Z140*17.3%,0)","v":0},{"$f":"IF(AND(AA143<-1,AA140<AA145),AA140*17.3%,AA141)","v":0},{"$f":"IF(AND(AB143<0,AB140<AB145),AB140*17.3%,0)","v":0},{"$f":"IF(AND(AC143<-1,AC140<AC145),AC140*17.3%,AC141)","v":0},{"$f":"IF(AND(AD143<0,AD140<AD145),AD140*17.3%,0)","v":0},{"$f":"IF(AND(AE143<-1,AE140<AE145),AE140*17.3%,AE141)","v":0}]
[null,null,null,null,null,"Supplerende pension",{"$f":"G143*-1","v":0},{"$f":"H143*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T143*-1","v":0},{"$f":"U143*-1","v":0},{"$f":"V143*-1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"18% BEREGNING",{"$f":"IF(AND(G140>G145,G143<-1),(G140-G145)*18%+G145*17.3%,G140*18%)","v":0},{"$f":"IF(AND(H140>H145,H143<-1),(H140-H145)*18%+H145*17.3%,H140*18%)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T140>T145,T143<-1),(T140-T145)*18%+T145*17.3%,T140*18%)","v":0},{"$f":"IF(AND(U140>U145,U143<-1),(U140-U145)*18%+U145*17.3%,U140*18%)","v":0},{"$f":"IF(AND(V140>V145,V143<-1),(V140-V145)*18%+V145*17.3%,V140*18%)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ER DER EN 17,3% FRADRAG",{"$f":"IF(AND(G143<-1,G140<G145),G140*-0.7%,0)","v":0},{"$f":"IF(AND(H143<-1,H140<H145),H140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(T143<-1,T140<T145),T140*-0.7%,0)","v":0},{"$f":"IF(AND(U143<-1,U140<U145),U140*-0.7%,0)","v":0},{"$f":"IF(AND(V143<-1,V140<V145),V140*-0.7%,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SUPPLERENDE PENSION I ALT",{"$f":"IF(G143<-1,G146-G147,G141)","v":0},{"$f":"IF(H143<-1,H146-H147,H141)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T143<-1,T146-T147,T141)","v":0},{"$f":"IF(U143<-1,U146-U147,U141)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"IF(W143<-1,W146-W147,W141)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"IF(Y143<-1,Y146-Y147,Y141)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"IF(AA143<-1,AA146-AA147,AA141)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"IF(AC143<-1,AC146-AC147,AC141)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"IF(AE143<-1,AE146-AE147,AE141)","v":0}]
[null,null,null,null,null,"Difference tjenestemandspension - seniorordning",{"$f":"T124-(T124/T11*G10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ferietillægsberegning",null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"},{"$f":"\"1,5% * \"&TEXT($A117+SUM($G117:$K117),\"#.000,00\")&\" (feriegodtgørelsesgrundlag for \"&LEFT($A$1,4)+1&\")\"","v":"1,5% * 000,00 (feriegodtgørelsesgrundlag for 2024)"}]
[]
[]
[]
[]
["LinJer i spec-arket, til beregn. af timeløn mv.",null,null,null,null,null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15",null,{"$f":"\"lin. 1 - lin.16\"","v":"lin. 1 - lin.16"},{"$f":"\"lin. 1, lin.2\"&IF($D57>0,\", lin.5\",\"\")&IF($D58>0,\", lin.6\",\"\")&IF($D59>0,\", lin.7\",\"\")&IF($D60>0,\", lin.8\",\"\")&IF($D61>0,\", lin.9\",\"\")&IF($D62>0,\", lin.10\",\"\")&\", lin. 11 - lin. 15\"&IF($D68>0,\", lin.16\",\"\")","v":"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"},"lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15","lin. 1, lin.2, lin.8, lin.9, lin.10, lin. 11 - lin. 15"]
["Timetakst vedr 25, og 50% mv.",null,null,null,null,null,{"$f":"ROUND(G129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(T129/160.33,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Timetakst vedr 25, og 50% mv., pensionstillæg",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Læ UV-tillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(16.38*G$6,\"#0,00\")&\" * \"&MIN(650,G$12)&\" + \"&TEXT(98.3*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-650))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-700))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-750)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (20,12 * 650 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (20,12 * 0 + 120,72 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
["Bhkl-uvtillæg",null,null,null,null,null,{"$f":"\"= (\"&TEXT(22.41*G$6,\"#0,00\")&\" * \"&MIN(750,G$12)&\" + \"&TEXT(55.63*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-750))&\" + \"&TEXT(131.07*G$6,\"#0,00\")&\" * \"&MAX(0,MIN(50,G$12-800))&\" + \"&TEXT(163.83*G$6,\"#0,00\")&\" * \"&MAX(0,G$12-835)&\") / 12 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",null,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,1,null,50,null,"Basisløn",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,basistabel12,2,0)*G$6/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"\"= \"&TEXT(VLOOKUP(U4,basistabel12,2,0)*U6/12,\"#.000,00\")&\" * \"&TEXT(U10,\"0,0000\")&\" * \"&TEXT(U3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B167+1","v":2},null,{"$f":"B54","v":51},null,"Områdetillæg",{"$f":"\"= \"&TEXT(VLOOKUP(G$4,omraadetabel12,G$7,0)/12,\"#.000,00\")&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B168+1","v":3},null,52,null,"Undervisningstillæg",{"$f":"IF(LEFT(G4)=\"L\",G165,G166)","v":"= (27,52 * 750 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="},"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =",0,"= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 =","= (27,52 * 0 + 68,32 * 0 + 160,96 * 0 + 201,19 * 0) / 12 * 1/1 ="]
[null,4,null,53,null,"Souscheftillæg","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg.","19.300 i årligt grundbeløb. Ikke afh. Af bg."]
[null,5,null,54,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.###,00\")&\" * \"&G$6&IF($D57>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 1/1 / 12 ="},"= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,6,null,55,null,"Funktionstillæg 2","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,7,null,56,null,"Funktionstillæg 3","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 *  * 0/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 =","= ,00 * 1,228067 * 1/1 / 12 ="]
[null,8,null,57,null,"Kvalifikationstillæg 1","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,9,null,58,null,"Kvalifikationstillæg 2","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,10,null,59,null,"Kvalifikationstillæg 3","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,11,null,60,null,"Trin 4-tillæg beregnet 1. aug 2013",{"$f":"\"= \"&TEXT(G20,\"#.###,00\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,12,null,61,null,"Udligningstillæg beregnet 1. aug 2004","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 *  * 0,0000 * 0/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 =","= ,00 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,13,null,62,null,"OK08-tillæg",{"$f":"\"= \"&TEXT(IF(RIGHT(G4)=\"1\",5200)+IF(RIGHT(G4)=\"2\",7900)+IF(RIGHT(G4)=\"3\",7900),\"#.###\")&\" * \"&G$6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"=  * 1,228067 * 0,0000 * 1/1 / 12 ="},"=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  *  * 0,0000 * 0/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 =","=  * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,14,null,63,null,"OK13-tillæg",{"$f":"\"= 2.800 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 *  * 0,0000 * 0/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 =","= 2.800 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,15,null,64,null,"OK18-tillæg",{"$f":"\"= 900 * \"&G6&\" * \"&TEXT(G$10,\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="},"= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 *  * 0,0000 * 0/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 =","= 900 * 1,228067 * 0,0000 * 1/1 / 12 ="]
[null,16,null,65,null,"Fast lokalaftalt godtgørelse",{"$f":"\"= \"&TEXT(G23,\"#.###,00\")&IF($E23<>\"\",\" * \"&G$6,\"\")&IF($D23<>\"\",\" * \"&TEXT(G$10,\"0,0000\"),\"\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" / 12 =\"","v":"= ,00 * 1/1 / 12 ="},"= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 0/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 =","= ,00 * 1/1 / 12 ="]
[null,17,null,66,null,"Gruppelivstillæg",{"$f":"\"= 108,35 * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(H$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =",{"$f":"\"= 108,35 * \"&TEXT(P$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 0/1 =",{"$f":"\"= 108,35 * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},{"$f":"\"= 108,35 * \"&TEXT(U$3,\"#0/#0\")&\" =\"","v":"= 108,35 * 1/1 ="},"= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 =","= 108,35 * 1/1 ="]
[null,18,null,67,null,"Lønfradrag for ikke optjent ferie mv., pensionsgiv.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,G$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},{"$f":"\"= \"&-(MAX(0,MIN(H$24,H$25*1))+H$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,H$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(P$24,P$25*1))+P$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36\"&(IF(AND($C$68=1,P$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; lin. 36; ) =",{"$f":"\"= \"&-(MAX(0,MIN(T$24,T$25*1))+T$28)&\" * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15\"&(IF(AND($C$68=1,T$68>0),\" - 16\",\"; \")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="},"= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) =","= 0 * 4,62% * SUM(lin. 1; lin. 3 - 12; lin. 14-15; ) ="]
[null,19,null,68,null,"Lønfradrag for ikke optjent ferie mv., ej pensionsg.",{"$f":"\"= \"&-(MAX(0,MIN(G$24,G$25*1))+G$28)&\" * 4,62% * SUM(lin. 2; lin. 13\"&(IF(AND($C$68=1,G$68>0),\";\",\" ; lin. 16\")&\") =\")","v":"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="},"= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) =","= 0 * 4,62% * SUM(lin. 2; lin. 13 ; lin. 16) ="]
[null,20,null,69,null,"Feriedifference, pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,21,null,70,null,"Feriedifference, ikke pensionsgivende","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)","Hvis forskel på bg. fra optjening til afvikling(se evt. særskilt bilag)"]
[null,22,null,71,null,"Skattefri km.godtgørelse, lav sats",{"$f":"\"= \"&G31&\" km a \"&TEXT($D$31,\"0,00\")&\" =\"","v":"=  km a 2,23 ="},"=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","=  km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =","= 0 km a 2,23 =",{"$f":"\"= \"&Z31&\" km a \"&TEXT($E$31,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,23,null,72,null,"Skattefri km.godtgørelse, høj sats",{"$f":"\"= \"&G32&\" km a \"&TEXT($D$32,\"0,00\")&\" =\"","v":"=  km a 3,79 ="},"=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","=  km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =","= 0 km a 3,79 =",{"$f":"\"= \"&Z32&\" km a \"&TEXT($E$32,\"0,00\")&\" =\"","v":"= 0 km a 0,00 ="},"= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 =","= 0 km a 0,00 ="]
[null,24,null,73,null,"Skattefri time/dagpenge",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)",{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},{"$f":"\"(spørg administrationen vedr. beregning)\"","v":"(spørg administrationen vedr. beregning)"},"(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)","(spørg administrationen vedr. beregning)"]
[null,25,null,74,null,"Skattefri jubilæumsgratiale",{"$f":"\"= \"&TEXT(G34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},{"$f":"\"= \"&TEXT(H34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 33)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 33)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)","=  (højst 8.000 kr. er skattefri, resten i lin. 33)",{"$f":"\"= \"&TEXT(S34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 34)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 34)"},{"$f":"\"= \"&TEXT(T34,\"#.###\")&\" (højst 8.000 kr. er skattefri, resten i lin. 30)\"","v":"=  (højst 8.000 kr. er skattefri, resten i lin. 30)"},"=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)","=  (højst 8.000 kr. er skattefri, resten i lin. 30)"]
[null,null,null,null,null,"Lejrskole hverdage",{"$f":"\"= \"&G36&\" dag a \"&ROUND(163.64*G$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&H36&\" dag a \"&ROUND(163.64*H$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =","=  dag a 200,96 =",{"$f":"\"= \"&P36&\" dag a \"&ROUND(163.64*P$6,2)&\" =\"","v":"=  dag a 200,96 ="},{"$f":"\"= \"&Q36&\" dag a \"&ROUND(163.64*Q$6,2)&\" =\"","v":"=  dag a 200,96 ="},"=  dag a 200,96 =","=  dag a 0 ="]
[null,null,null,null,null,"Lejrskole weekend",{"$f":"\"= \"&G37&\" dag a \"&ROUND(372.2*G$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&H37&\" dag a \"&ROUND(372.2*H$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =","=  dag a 457,09 =",{"$f":"\"= \"&P37&\" dag a \"&ROUND(372.2*P$6,2)&\" =\"","v":"=  dag a 457,09 ="},{"$f":"\"= \"&Q37&\" dag a \"&ROUND(372.2*Q$6,2)&\" =\"","v":"=  dag a 457,09 ="},"=  dag a 457,09 =","=  dag a 0 ="]
[null,26,null,{"$f":"B80","v":75},null,"Specialundervisningstillæg og tillæg for uv. af 2-sprogede",{"$f":"\"= \"&G35&\" t. a \"&ROUND(19*G$6,2)&\" =\"","v":"=  t. a 23,33 ="},"=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 23,33 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,26,null,{"$f":"B81","v":76},null,"Eksaminator og censorvederlag",{"$f":"\"= \"&G41&\" t. a \"&ROUND(267.31*G$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&H41&\" t. a \"&ROUND(267.31*H$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =","=  t. a 328,27 =",{"$f":"\"= \"&P41&\" t. a \"&ROUND(267.31*P$6,2)&\" =\"","v":"=  t. a 328,27 ="},{"$f":"\"= \"&Q41&\" t. a \"&ROUND(267.31*Q$6,2)&\" =\"","v":"=  t. a 328,27 ="},"=  t. a 328,27 =","=  t. a 0 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 =","= 0 t. a 23,33 ="]
[null,27,null,{"$f":"B81","v":76},null,"25%-tillæg",{"$f":"\"= \"&G38&\" t. a \"&TEXT(G$163,\"#,00\")&\" * 25% =\"","v":"=  t. a ,00 * 25% ="},"=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","=  t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% =","= 0 t. a ,00 * 25% ="]
[null,28,null,{"$f":"B82","v":77},null,"50%-tillæg",{"$f":"\"= \"&G39&\" t. a \"&TEXT(G$163,\"#,00\")&\" *50% =\"","v":"=  t. a ,00 *50% ="},"=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","=  t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% =","= 0 t. a ,00 *50% ="]
[null,"29-37",null,{"$f":"B83","v":78},null,"Weekendtimer",{"$f":"\"= \"&G40&\" t. a \"&TEXT(G$163,\"#,00\")&\" =\"","v":"=  t. a ,00 ="},"=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","=  t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 =","= 0 t. a ,00 ="]
[null,"29-37",null,{"$f":"B87","v":82},null,"Andre engangsudbetalinger iflg. specifikation",{"$f":"\"= \"&IF(G87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK","= FALSK",{"$f":"\"= \"&IF(#REF!<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":{"$error":"#REF!"}},{"$f":"\"= \"&IF(AD87<>0,\"Se specifikation lin. 68- 76 i arket \"&$G$1)","v":"= FALSK"},"= FALSK"]
[null,null,null,116,null,"Seniorbonus","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%","Fastpåregnelgie løndele *0,8%"]
[null,38,null,{"$f":"B89","v":83},null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,39,null,84,null,"Pensionstillæg basisløn",{"$f":"\"= \"&TEXT(G53,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,40,null,85,null,"Pensionstillæg undervisningstillæg",{"$f":"\"= \"&TEXT(G55,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,41,null,86,null,"Pensionstillæg souscheftillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,42,null,87,null,"Pensionstillæg Funktionstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,43,null,88,null,"Pensionstillæg Funktionstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,44,null,89,null,"Pensionstillæg Funktionstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,45,null,90,null,"Pensionstillæg Kvalifikationstillæg 1","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,46,null,91,null,"Pensionstillæg Kvalifikationstillæg 2","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,47,null,92,null,"Pensionstillæg Kvalifikationstillæg 3","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,48,null,93,null,"Pensionstillæg af trin 4-tillæg",{"$f":"\"= \"&TEXT(G63,\"#.###,00\")&\" * 17,3% /3  =\"","v":"= ,00 * 17,3% /3  ="},"= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  =","= ,00 * 17,3% /3  ="]
[null,49,null,94,null,"Pensionstillæg af udligningstillæg",{"$f":"\"= \"&TEXT(G64,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,50,null,95,null,"Pensionstillæg af OK13-tillæg",{"$f":"\"= \"&TEXT(G66,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,51,null,96,null,"Pensionstillæg af OK18-tillæg","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,52,null,97,null,"Pensionstillæg af fast ulempeydelse","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,53,null,98,null,"Pensionstillæg af engangsvederlag",{"$f":"\"= \"&IF(G84<>0,TEXT(G84,\"#.###,00\")&\" + \",\"\")&IF(G42+G45+G46<>0,\"(\",””)&IF(AND(G10<1,G42>0),TEXT(G42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(G45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(G46,\"#.##0,00\"),\"\")& IF(G42+G45+G46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(H84<>0,TEXT(H84,\"#.###,00\")&\" + \",\"\")&IF(H42+H45+H46<>0,\"(\",””)&IF(AND(H10<1,H42>0),TEXT(H42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(H45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(H46,\"#.##0,00\"),\"\")& IF(H42+H45+H46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(I84<>0,TEXT(I84,\"#.###,00\")&\" + \",\"\")&IF(I42+I45+I46<>0,\"(\",””)&IF(AND(I10<1,I42>0),TEXT(I42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(I45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(I46,\"#.##0,00\"),\"\")& IF(I42+I45+I46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(J84<>0,TEXT(J84,\"#.###,00\")&\" + \",\"\")&IF(J42+J45+J46<>0,\"(\",””)&IF(AND(J10<1,J42>0),TEXT(J42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(J45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(J46,\"#.##0,00\"),\"\")& IF(J42+J45+J46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(K84<>0,TEXT(K84,\"#.###,00\")&\" + \",\"\")&IF(K42+K45+K46<>0,\"(\",””)&IF(AND(K10<1,K42>0),TEXT(K42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(K45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(K46,\"#.##0,00\"),\"\")& IF(K42+K45+K46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(L84<>0,TEXT(L84,\"#.###,00\")&\" + \",\"\")&IF(L42+L45+L46<>0,\"(\",””)&IF(AND(L10<1,L42>0),TEXT(L42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(L45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(L46,\"#.##0,00\"),\"\")& IF(L42+L45+L46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(M84<>0,TEXT(M84,\"#.###,00\")&\" + \",\"\")&IF(M42+M45+M46<>0,\"(\",””)&IF(AND(M10<1,M42>0),TEXT(M42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(M45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(M46,\"#.##0,00\"),\"\")& IF(M42+M45+M46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(N84<>0,TEXT(N84,\"#.###,00\")&\" + \",\"\")&IF(N42+N45+N46<>0,\"(\",””)&IF(AND(N10<1,N42>0),TEXT(N42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(N45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(N46,\"#.##0,00\"),\"\")& IF(N42+N45+N46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(O84<>0,TEXT(O84,\"#.###,00\")&\" + \",\"\")&IF(O42+O45+O46<>0,\"(\",””)&IF(AND(O10<1,O42>0),TEXT(O42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(O45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(O46,\"#.##0,00\"),\"\")& IF(O42+O45+O46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(P84<>0,TEXT(P84,\"#.###,00\")&\" + \",\"\")&IF(P42+P45+P46<>0,\"(\",””)&IF(AND(P10<1,P42>0),TEXT(P42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(P45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(P46,\"#.##0,00\"),\"\")& IF(P42+P45+P46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Q84<>0,TEXT(Q84,\"#.###,00\")&\" + \",\"\")&IF(Q42+Q45+Q46<>0,\"(\",””)&IF(AND(Q10<1,Q42>0),TEXT(Q42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Q45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Q46,\"#.##0,00\"),\"\")& IF(Q42+Q45+Q46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(R84<>0,TEXT(R84,\"#.###,00\")&\" + \",\"\")&IF(R42+R45+R46<>0,\"(\",””)&IF(AND(R10<1,R42>0),TEXT(R42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(R45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(R46,\"#.##0,00\"),\"\")& IF(R42+R45+R46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(S84<>0,TEXT(S84,\"#.###,00\")&\" + \",\"\")&IF(S42+S45+S46<>0,\"(\",””)&IF(AND(S10<1,S42>0),TEXT(S42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(S45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(S46,\"#.##0,00\"),\"\")& IF(S42+S45+S46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(T42+T45+T46<>0,\"(\",””)&IF(AND(T10<1,T42>0),TEXT(T42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(T45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(T46,\"#.##0,00\"),\"\")& IF(T42+T45+T46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(U42+U45+U46<>0,\"(\",””)&IF(AND(U10<1,U42>0),TEXT(U42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(U45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(U46,\"#.##0,00\"),\"\")& IF(U42+U45+U46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(V42+V45+V46<>0,\"(\",””)&IF(AND(V10<1,V42>0),TEXT(V42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(V45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(V46,\"#.##0,00\"),\"\")& IF(V42+V45+V46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(W42+W45+W46<>0,\"(\",””)&IF(AND(W10<1,W42>0),TEXT(W42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(W45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(W46,\"#.##0,00\"),\"\")& IF(W42+W45+W46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(X42+X45+X46<>0,\"(\",””)&IF(AND(X10<1,X42>0),TEXT(X42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(X45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(X46,\"#.##0,00\"),\"\")& IF(X42+X45+X46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Y42+Y45+Y46<>0,\"(\",””)&IF(AND(Y10<1,Y42>0),TEXT(Y42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Y45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Y46,\"#.##0,00\"),\"\")& IF(Y42+Y45+Y46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(Z42+Z45+Z46<>0,\"(\",””)&IF(AND(Z10<1,Z42>0),TEXT(Z42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(Z45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(Z46,\"#.##0,00\"),\"\")& IF(Z42+Z45+Z46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AA42+AA45+AA46<>0,\"(\",””)&IF(AND(AA10<1,AA42>0),TEXT(AA42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AA45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AA46,\"#.##0,00\"),\"\")& IF(AA42+AA45+AA46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AB42+AB45+AB46<>0,\"(\",””)&IF(AND(AB10<1,AB42>0),TEXT(AB42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AB45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AB46,\"#.##0,00\"),\"\")& IF(AB42+AB45+AB46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AC42+AC45+AC46<>0,\"(\",””)&IF(AND(AC10<1,AC42>0),TEXT(AC42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AC45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AC46,\"#.##0,00\"),\"\")& IF(AC42+AC45+AC46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AD42+AD45+AD46<>0,\"(\",””)&IF(AND(AD10<1,AD42>0),TEXT(AD42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AD45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AD46,\"#.##0,00\"),\"\")& IF(AD42+AD45+AD46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}},{"$f":"\"= \"&IF(AE42+AE45+AE46<>0,\"(\",””)&IF(AND(AE10<1,AE42>0),TEXT(AE42,\"#.###,00\")&\" + \",\"\")&IF($C45<>\"\",TEXT(AE45,\"#.##0,00\")&\" + \",\"\")&IF($C46<>\"\",TEXT(AE46,\"#.##0,00\"),\"\")& IF(AE42+AE45+AE46<>0,\") * 17,3% / 3\",\"\") &\"  =\"","v":{"$error":"#NAME?"}}]
[null,54,null,99,null,"Supplerende pensionstillæg på 18%",{"$f":"\"= de pensionsgivende løndele der overstiger slut skalatrin\"&\" - (\"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(G4)=\"B\",33,42),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(G10,\"0,0000\")&\"] * \"&TEXT(G3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= de pensionsgivende løndele der overstiger slut skalatrin - (,00 * 0,0000] * 0/1 * 18% / 3 =",{"$f":"\"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14\"&IF($C$23=\"x\",\" + lin. 15\",\"\")&\" + lin. 19)\"&\" - \"&TEXT(ROUND(ROUND(VLOOKUP(IF(LEFT(T4)=\"B\",33,42),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * \"&TEXT(T10,\"0,0000\")&\"] * \"&TEXT(T3,\"#0/#0\")&\" * 18% / 3 =\"","v":"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="},"= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 =","= [(lin.1 + sum(lin.3 - lin.12) + lin. 14 + lin. 15 + lin. 19) - 37.011,83 * 0,0000] * 1/1 * 18% / 3 ="]
[null,55,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Supplerende pensionstillæg på 17,3%",{"$f":"\"= (sum(lin.4 - lin.12) + lin.14\"&IF(AND($C45=\"x\",G45>0),\" + \"&TEXT(G45,\"#.###,00\"),\"\")&IF(AND($C46=\"x\",G46>0),\" + \"&TEXT(G46,\"#.###,00\"),\"\")&IF($C$23=\"x\",\" + lin. 15\",\"\")&IF(G105<>0,\" - \"&TEXT(G105,\"#.###,00\")&\" / 6% ) \",\")\")&\" * 17,3% / 3 =\"","v":"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="},"= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 =","= (sum(lin.4 - lin.12) + lin.14 + lin. 15) * 17,3% / 3 ="]
[null,56,null,{"$f":"B106","v":96},null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&TEXT(G70,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,57,null,{"$f":"B107","v":97},null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&TEXT(G72,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,null,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"\"= \"&TEXT(G88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(H88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  =",{"$f":"\"= \"&TEXT(P88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},{"$f":"\"= \"&TEXT(Q88,\"#.###,00\")&\" * 17,3% / 3  =\"","v":"= ,00 * 17,3% / 3  ="},"= ,00 * 17,3% / 3  =","= ,00 * 17,3% / 3  ="]
[null,58,null,{"$f":"B110","v":100},null,"Pensionstillæg i alt"]
[null,59,null,{"$f":"B111","v":101},null,"Egetbidrag til ATP",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser","1/3 af den samlede indbetaling (lin. 72) iflg. A-satser"]
[null,60,null,{"$f":"B112","v":102},null,"AMB-grundlag",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 36) - lin. 59 =",{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},{"$f":"\"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =\"","v":"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="},"= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 =","= SUM(lin. 1 - 21) + sum(lin. 26 - 38) - lin. 60 ="]
[null,61,null,101,null,"AM-bidrag",{"$f":"\"= \"&TEXT(G112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(H112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(P112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(Q112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =",{"$f":"\"= \"&TEXT(T112,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},{"$f":"\"= \"&TEXT(U113,\"#.###,00\")&\" * 8% (afrundet) =\"","v":"= ,00 * 8% (afrundet) ="},"= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) =","= ,00 * 8% (afrundet) ="]
[null,62,null,{"$f":"B114","v":104},null,"A-indkomst",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 60 - lin. 61 =\"","v":"= lin. 60 - lin. 61 ="},"= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =","= lin. 60 - lin. 61 =",{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},{"$f":"\"= lin. 61 - lin. 62 =\"","v":"= lin. 61 - lin. 62 ="},"= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 =","= lin. 61 - lin. 62 ="]
[null,63,null,105,null,"Skattegrundlag",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 62-64 (nedrundet til hele 10er) =\"","v":"= lin. 62-64 (nedrundet til hele 10er) ="},"= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =","= lin. 62-64 (nedrundet til hele 10er) =",{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},{"$f":"\"= lin. 65-63 (nedrundet til hele 10er) =\"","v":"= lin. 65-63 (nedrundet til hele 10er) ="},"= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) =","= lin. 65-63 (nedrundet til hele 10er) ="]
[null,64,null,106,null,"Skat",{"$f":"\"= lin. 65 * \"&G29&\"% (nedrundet) =\"","v":"= lin. 65 * % (nedrundet) ="},{"$f":"\"= lin. 65 * \"&H29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =","= lin. 65 * 0% (nedrundet) =",{"$f":"\"= lin. 65 * \"&P29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},{"$f":"\"= lin. 65 * \"&Q29&\"% (nedrundet) =\"","v":"= lin. 65 * 0% (nedrundet) ="},"= lin. 65 * 0% (nedrundet) =","= lin. 65 * % (nedrundet) =",{"$f":"\"= lin. 66 * \"&T29&\"% (nedrundet) =\"","v":"= lin. 66 * 0% (nedrundet) ="},"= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) =","= lin. 66 * 0% (nedrundet) ="]
[null,65,null,107,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)","v":"Feriegodtgørelsesgrundlag, jan-dec 23"}]
[null,66,null,108,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($A$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"}]
[null,67,null,109,null,"Egetbidrag til LP",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 58 =\"","v":"= lin. 58 ="},"= lin. 58 =","= lin. 58 =","= lin. 58 =",{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},{"$f":"\"= lin. 59 =\"","v":"= lin. 59 ="},"= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 =","= lin. 59 ="]
[null,{"$f":"B231+1","v":68},null,110,null,"Arbejdsgiverbidrag til LP",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 58 * 2 =\"","v":"= lin. 58 * 2 ="},"= lin. 58 * 2 =","= lin. 58 * 2 =","= lin. 58 * 2 =",{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},{"$f":"\"= lin. 59 * 2 =\"","v":"= lin. 59 * 2 ="},"= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 =","= lin. 59 * 2 ="]
[null,69,null,111,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser","2/3 af den samlede indbetaling (lin. 72) iflg. A-satser",{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},{"$f":"\"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser\"","v":"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"},"2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser","2/3 af den samlede indbetaling (lin. 71) iflg. A-satser"]
[null,70,null,112,null,"Skolens samlede indbetaling til LP",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 69 + lin. 70 =\"","v":"= lin. 69 + lin. 70 ="},"= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =","= lin. 69 + lin. 70 =",{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},{"$f":"\"= lin. 67 + lin. 68 =\"","v":"= lin. 67 + lin. 68 ="},"= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 =","= lin. 67 + lin. 68 ="]
[null,71,null,113,null,"Skolens samlede indbetaling til ATP",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)",{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},{"$f":"\"iflg. ATP's satser (afhængig af beskæftigelsesgraden)\"","v":"iflg. ATP's satser (afhængig af beskæftigelsesgraden)"},"iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)","iflg. ATP's satser (afhængig af beskæftigelsesgraden)"]
[null,72,null,114,null,"Skolens indbetaling til tjenestemandspension",{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,G11),\"0,0000\")&\" * \"&TEXT(G$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"\"= \"&TEXT(ROUND(ROUND(VLOOKUP(VALUE(MID(T5,2,2)),Skalalontabel12,7,0)*T6,0)/12,2),\"#.###,00\")&\" * 15% * \"&TEXT(MIN(1,T10),\"0,0000\")&\" * \"&TEXT(T$3,\"#0/#0\")&\" =\"","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,null,115,null,"Indbetaling til Gruppeliv"]
[null,76,null,116,null,"Løn til den ansattes disposition",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =",{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},{"$f":"\"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =\"","v":"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="},"= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) =","= lin. 40 - lin. 61 - lin. 63 - lin. 67 - sum(lin. 74- 79) ="]
[]
[null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,null,null,null,"="]

{"sheet":"LonspecLeder","index":29,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Ark:","Leder","fx: Leder","Gule felter herunder"]
["Måned:","aug","fx: AUG","er kladdeområde, som"]
[null,null,null,"ikke er med i udskriften"]
[1,"LØNSPECIFIKATION for",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A4)","v":"Leder"}]
[2,"LØNPERIODE: ",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A5)","v":"AUG 24"},null,null,null,null,null,"AUG","e"]
[3,"BESKÆFTIGELSESGRAD:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A6)","v":1},null,null,null,null,null,"SEP","F"]
[3,"DEL AF MÅNED:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A7)","v":1},null,null,null,null,null,"OKT","G"]
[4,"INTERVALLØN i 31.03.12-niveau:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A8)","v":0},null,null,null,null,null,"NOV","H"]
[7,"PENSIONSORDNING:",{"$f":"IF(LEFT(INDIRECT($B$1&\"!E7\"))=\"L\",\"LP\",\"Tjm., trin \"&RIGHT(INDIRECT($B$1&\"!E7\"),2))","v":"Tjm., trin "},null,null,null,null,null,"DEC","I"]
[34,{"$f":"IF(C10<>0,INDIRECT($B$1&\"!b\"&A10),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A10)","v":0}]
[{"$f":"A10+1","v":35},"",0]
[{"$f":"A11+1","v":36},"",0,null,null,null,null,null,"JAN","J"]
[37,"",0]
[38,{"$f":"IF(C14<>0,INDIRECT($B$1&\"!b\"&A14),\"\")","v":""},0,null,null,null,null,null,"FEB","K"]
[39,{"$f":"IF(C15<>0,INDIRECT($B$1&\"!b\"&A15),\"\")","v":""},0,null,null,null,null,null,"MAR","L"]
[40,"",0,null,null,null,null,null,"APR","M"]
[41,"",0,null,null,null,null,null,"MAJ","N"]
[42,"",0,null,null,null,null,null,"JUN","O"]
[43,"",0,null,null,null,null,null,"JUL","P"]
[44,"",0]
[45,"",0]
[46,{"$f":"IF(C22<>0,INDIRECT($B$1&\"!b\"&A22),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A22)","v":0}]
[47,"",0]
[48,"",0]
[49,"",0]
[50,"",0]
[51,"",0]
[52,"",0]
[53,"",0]
[54,"",0]
[{"$f":"A30+1","v":55},"",0]
[56,"",0]
[57,"",0]
[17,{"$f":"IF(C34<>0,INDIRECT($B$1&\"!b\"&A34),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A34)","v":0}]
[18,"",0]
[{"$f":"A33+1","v":58},"",0]
[59,"",0]
[62]
[63,"",0]
[64,"",0]
[65,"",0]
[66,"",0]
[67,"",0]
[68,"",0]
[69,"",0]
[29,{"$f":"IF(C46<>0,INDIRECT($B$1&\"!b\"&A46),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A46)","v":0}]
[30,"",0]
[31,{"$f":"IF(C48<>0,INDIRECT($B$1&\"!b\"&A48),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A48)","v":0}]
[32,{"$f":"IF(C49<>0,INDIRECT($B$1&\"!b\"&A49),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A49)","v":0}]
[70,{"$f":"IF(C50<>0,INDIRECT($B$1&\"!b\"&A50),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A50)","v":0}]

{"sheet":"Leder","index":30,"n_rows":74,"n_cols":18,"rows_kept":74,"cut":false,"hidden":false,"merged":[[14,1,14,3],[70,2,70,3],[29,2,31,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[24,1,24,3],[25,1,25,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[5,1,5,3],[1,2,1,3],[2,1,2,3],[3,1,3,3],[32,2,32,3],[4,1,4,3],[6,1,6,3],[7,1,7,3],[9,1,9,3],[10,1,10,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[11,1,11,3],[12,1,12,3],[13,1,13,3]]}
[1,"Lønberegning for: (navn eller initialer)\n",{"$f":"A!A1","v":"2023/2024"},null,"Leder",{"$f":"E1","v":"Leder"},{"$f":"F1","v":"Leder"},"Leder","Leder","Leder","Leder","Leder","Leder","Leder","Leder","Leder","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned",null,null,{"$f":"\"AUG \"&MID($C$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($C$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($C$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($C$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($C$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($C$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($C$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($C$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($C$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($C$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($C$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($C$1,3,2)+2","v":"JUL 25"},"ansat d. "]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage",null,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. september 13: 15/30","Ja"]
[4,"Årlig intervalløn i 31.03.12-niveau",null,null,null,{"$f":"E4","v":0},{"$f":"F4","v":0},0,0,0,0,0,0,0,0,0,"Benyttes for skoleleder, viceleder og afdelingsledere"]
[5,"Intervaltillæg til skoleder v. \nskoler med kostafdeling",null,null,0,{"$f":"E5","v":0},0,0,0,0,0,0,{"$f":"L5","v":0},{"$f":"M5","v":0},0,0,"Kun til skoleleder"]
[5,{"$f":"A!F9","v":"Vælg her om den ansatte har ret til seniorbonus."},null,null,null,{"$f":"E6","v":0},0,0,0,0,0,0,{"$f":"L6","v":0},0,0,0]
[{"$f":"A5+1","v":6},"Pensionsordning",null,null,null,{"$f":"E7","v":0},{"$f":"F7","v":0},0,0,0,0,0,{"$f":"L7","v":0},{"$f":"M7","v":0},0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 42 i P25: P42"]
[7,"Procentregulering +1",null,null,{"$f":"A!G6","v":1.228067},{"$f":"A!H6","v":1.228067},{"$f":"A!I6","v":1.228067},{"$f":"A!J6","v":1.228067},{"$f":"A!K6","v":1.228067},{"$f":"A!L6","v":1.228067},{"$f":"A!M6","v":1.228067},{"$f":"A!N6","v":1.228067},0,{"$f":"M8","v":0},{"$f":"N8","v":0},{"$f":"O8","v":0},{"$f":"\"se i løntabel for april \"&LEFT(C1,4)+2&\", når den udkommer\"","v":"se i løntabel for april 2025, når den udkommer"}]
[{"$f":"A8+1","v":8},"Skolens stedtillægsområde",null,null,6,{"$f":"$E9","v":6},{"$f":"$E9","v":6},6,6,6,6,6,6,6,6,6,"skolens stedtillægsområde 2-6"]
[9,"Beskæftigelsesgrad, aktuel",null,null,null,{"$f":"E10","v":0},{"$f":"F10","v":0},0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\n(normalt er intervallønnede ansat på 100%)"]
[10,"Suppl. pension i LP JA/NEJ",null,null,null,{"$f":"E11","v":0},{"$f":"F11","v":0},0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (18% over slutskalatrinsbeløb)"]
[11,"Slutskalatrin i tjenestemands-\npensionssystemet",null,null,null,{"$f":"E12","v":0},{"$f":"F12","v":0},0,0,0,0,0,0,0,0,0,"Spørg i P25 eller Efterlønskassen"]
[12,"Planlagte feriedage",null,null,2,null,5,null,null,null,null,null,null,null,null,18,"Evt. 5 i uge 42, 18 dage i juli og 2 dage i august."]
[13,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se pjecen \"Ferievejledning\""]
[14,"Feriedifference pensionsberettiget(beregnet i særligt skema)",null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[15,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 70"]
[16,"Skatteprocent",null,null,null,{"$f":"E17","v":0},{"$f":"F17","v":0},0,0,null,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[17,"Månedligt skattefradrag",null,null,null,{"$f":"E18","v":0},0,0,0,null,0,0,0,0,0,0]
[18,"Km.godtgørelse, lav sats (skattefri)",{"$f":"A!D31","v":2.23},null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[19,"Km.godtgørelse, høj sats (skattefri) ",{"$f":"A!D32","v":3.79},null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[20,"Timedagpenge (skattefri) Beregn selv beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[21,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[22,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning\""]
[23,"Særlig feriegodtgørelse (Ferietillæg) 2,02% - tast selv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udbetales aug-maj med maj mdr. løn og for juni til aug med aug. mdr. .øn"]
[24,"Resultatløn(pensionsgivende)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se bemyndigelsesbrev fra UVM 20. juni 2004"]
[25,"Engangsvederlag(pensionsgivende)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se bemyndigelsesbrev fra 2019"]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"skattepligtig"]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"skattepligtig"]
[28,"Fri telefon",null,null,null,{"$f":"E29","v":0},{"$f":"F29","v":0},0,0,0,0,0,0,0,0,0,"skattepligtig"]
[29,"gavekasse","Disse tre linjer fradrages i den disponible løn",null,null,{"$f":"E30","v":0},{"$f":"F30","v":0},0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[30,"kaffekasse",null,null,null,{"$f":"E31","v":0},0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[31,"FSL-kontingent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[32,"Måned",null,null,{"$f":"E2","v":"AUG 24"},"SEP 24","OKT 24","NOV 24","DEC 24","JAN 25","FEB 25","MAR 25","APR 25","MAJ 25","JUN 25","JUL 25","SUM"]
[33,"Intervalløn",null,null,{"$f":"ROUND(IF(E10>0,E4*E8/12,0)*E10*E3,2)","v":0},{"$f":"ROUND(IF(F10>0,F4*F8/12,0)*F10*F3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E34:P34)","v":0}]
[34,"Ferietillæg",null,null,{"$f":"E24","v":0},{"$f":"IF(F24>0,F24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[35,"Seniorbonus",null,null,{"$f":"IF(E6=\"Ja\",E34*0.8%,0)","v":0},{"$f":"IF(F6=\"Ja\",F34*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[36,"Gruppelivstillæg",null,null,{"$f":"IF(E10>0,108.35*E3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Lønfradrag for ikke optjent ferie mv.",null,null,{"$f":"-(MAX(0,MIN(E13*1,E14*1))+E16)*4.62%*SUM(E34+E36)","v":0},{"$f":"-(MAX(0,MIN(F13*1,F14*1))+F16)*4.62%*SUM(F34:F35)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[38,"Feriedifference",null,null,{"$f":"E15","v":0},{"$f":"F15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[39,"Resultatløn(pensionsgivende)",null,null,{"$f":"E25","v":0},{"$f":"F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[40,"Engangsvederlag(pensionsgivende)",null,null,{"$f":"E26","v":0},{"$f":"F26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[41,"Særlige feriedage til udbetaling",null,null,{"$f":"E23","v":0},{"$f":"F23","v":0},{"$f":"G23","v":0},0,0,0,0,0,0,0,0,0]
[42,"Fri telefon",null,null,{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Km. godtgørelse - lav takst",null,null,{"$f":"IF(E19>0,$C$19*E19,0)","v":0},{"$f":"IF(F19>0,$C$19*F19,0)","v":0},0,0,0,{"$f":"IF(J19>0,$D$19*J19,0)","v":0},{"$f":"IF(K19>0,$D$19*K19,0)","v":0},0,0,0,0,0]
[44,"Km. godtgørelse - høj takst",null,null,{"$f":"IF(E20>0,$C$20*E20,0)","v":0},{"$f":"IF(F20>0,$C$20*F20,0)","v":0},0,0,0,{"$f":"IF(J20>0,$D$20*J20,0)","v":0},{"$f":"IF(K20>0,$D$20*K20,0)","v":0},0,0,0,0,0]
[45,"Skattefri engangsudbetalinger",null,null,{"$f":"E21+IF(E22>0,MIN(E22*E8,8000),0)","v":0},{"$f":"F21+IF(F22>0,MIN(F22*F8,8000),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[46,"Skattepligtig jubilæumsgratiale",null,null,{"$f":"IF(E22>0,MAX(E22*E8-8000,0),0)","v":0},{"$f":"IF(F22>0,MAX(F22*F8-8000,0),0)","v":0},{"$f":"IF(G22>0,MAX(G22*G8-8000,0),0)","v":0},{"$f":"IF(H22>0,MAX(H22*H8-8000,0),0)","v":0},{"$f":"IF(I22>0,MAX(I22*I8-8000,0),0)","v":0},{"$f":"IF(J22>0,MAX(J22*J8-8000,0),0)","v":0},{"$f":"IF(K22>0,MAX(K22*K8-8000,0),0)","v":0},{"$f":"IF(L22>0,MAX(L22*L8-8000,0),0)","v":0},{"$f":"IF(M22>0,MAX(M22*M8-8000,0),0)","v":0},{"$f":"IF(N22>0,MAX(N22*N8-8000,0),0)","v":0},{"$f":"IF(O22>0,MAX(O22*O8-8000,0),0)","v":0},{"$f":"IF(P22>0,MAX(P22*P8-8000,0),0)","v":0},0]
[47,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,null,{"$f":"SUM(E34:E47)","v":0},{"$f":"SUM(F34:F47)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[48,"Pensionstillæg intervalløn",null,null,{"$f":"ROUND((E34)*17.3%/3,2)*(E$7=\"L\")","v":0},{"$f":"ROUND((F34+F36)*17.3%/3,2)*(F$7=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[49,"Pensionstillæg Seniorbonus",null,null,{"$f":"ROUND((E36)*17.3%/3,2)*(E$7=\"L\")","v":0},{"$f":"ROUND((F36)*17.3%/3,2)*(F$7=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[50,"Supplerende pensionstillæg på 18%",null,null,{"$f":"MAX((E34+E36+E38+E39+E40+E41-IF(E12>0,VLOOKUP(E12,Skalalontabel12,7,0),0)*E8*E10/12)*18%/3,0)*(LEFT(E7)<>\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Pensionstillæg af feriedifference",null,null,{"$f":"IF(OR(E39=0,E10=0),0,(E49+E50)/E10*4.62%*(E15-E10)*(E13-E14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Pensionstillæg af engangsudbetaling",null,null,{"$f":"IF(E7=\"L\",ROUND((E41+E40)*17.3%/3,2),((IF($C$25=\"x\",E25)*18%/3)+IF($C$26=\"x\",E26*18%/3)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Pensionstillæg i alt",null,null,{"$f":"SUM(E49:E53)","v":0},{"$f":"SUM(F49:F53)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[54,"Egetbidrag til ATP",null,null,{"$f":"ROUND(E67/3,2)","v":0},{"$f":"ROUND(F67/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E55:P55)","v":0}]
[55,"AMB-grundlag",null,null,{"$f":"SUM(E34:E43)-E55+E47","v":0},{"$f":"SUM(F34:F43)-F55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E56:P56)","v":0}]
[56,"AM-bidrag",null,null,{"$f":"ROUND(E56*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[57,"A-indkomst",null,null,{"$f":"E56-E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Skattegrundlag",null,null,{"$f":"ROUND(E58-E18,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[59,"Skat",null,null,{"$f":"ROUND(E59*E17/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($C$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"},null,null,{"$f":"E34+E37+E38+E39+E40+E41+E36","v":0},{"$f":"SUM(F34:F41)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(C61:E61)","v":0}]
[61,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($C$1,3,2)+2","v":"Feriegodtgørelsesgrundlag, jan-dec 25"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O34:O41)","v":0},{"$f":"SUM(P34:P41)","v":0},0]
[62,"Egetbidrag til LP",null,null,{"$f":"E54","v":0},{"$f":"F54","v":0},0,0,0,0,0,0,0,0,0,0,0]
[63,"Arbejdsgiverbidrag til LP",null,null,{"$f":"E63*2","v":0},{"$f":"F63*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[64,"Arbejdsgiverbidrag til ATP",null,null,{"$f":"E67*2/3","v":0},{"$f":"F67*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[65,"Skolens samlede indbetaling til LP",null,null,{"$f":"E63+E64","v":0},{"$f":"F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A66+1","v":66},"Skolens samlede indbetaling til ATP",null,null,{"$f":"297/3*(((E10*E3)>=9/37)+((E10*E3)>=18/37)+((E10*E3)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[67,"Skolens indbetaling til tjenestemandspension",null,null,{"$f":"IF(OR(LEFT(E7)=\"P\",LEFT(E7)=\"E\"),VLOOKUP(VALUE(MID(E7,2,2)),Skalalontabel12,7,0)*E8/12*15%*MIN(1,E10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Indbetaling til Gruppeliv",null,null,{"$f":"108.35*(E10>=0.4054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Løn til den ansattes disposition",null,null,{"$f":"E48-(E60+E55+E57+E69)-E30-E31-E32-E29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C70:P70)","v":0}]
[70,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($C$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},null,null,{"$f":"(SUM(E34:E41)+E54+E55)*(1-12/260*E13)","v":0},{"$f":"(SUM(F34:F41)+F54+F55)*(1-12/260*F13)","v":0},{"$f":"(SUM(G34:G41)+G54+G55)*(1-12/260*G13)","v":0},{"$f":"(SUM(H34:H41)+H54+H55)*(1-12/260*H13)","v":0},{"$f":"(SUM(I34:I41)+I54+I55)*(1-12/260*I13)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(C71:I71)","v":0}]
[71,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($C$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-dec 25"},null,null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(J$34:J$41)+J$54+J55)*(1-12/260*J$13)","v":0},0,0,0,0,0,0,0]
[72,"Beregningsgrundlag for feriedifference",null,null,{"$f":"IF(E10>0,(E34+E35+E36)/E10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[73,"Beregningsgrundlag af feriediff.for pension",null,null,{"$f":"IF(E10>0,(E49+E50)/E10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"andre","index":31,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[1,"lønudgift for skalatrinslønnede","Hanna","R","S","T","U","V","W","X","Y","Z","Udfyld gule felter"]
[{"$f":"A1+1","v":2},"skalatrin",38,12,24,35,30,17,19]
[3,"pensionsprocent",15.5,13.5,13.5,15,14.3,12.5,17,null,null,null,"skriv ikke procenttegnet"]
[4,"betaler skolen egetbidraget til pensionen","JA","JA","JA","JA","JA","JA","JA"]
[5,"procentregulering +1",1.3106599999999999,{"$f":"C5","v":1.3106599999999999},{"$f":"D5","v":1.3106599999999999},1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,"løntabel 01.04.10. Rettes på lærerarket."]
[6,"stedtillægsområde",3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6. Rettes på lærerarket."]
[7,"beskæftigelsesgrad (BG)",{"$f":"450/1665","v":0.27027027027027029},0,0,0,0,0,0,null,null,null,"iflg. ansættelsesbrev"]
[{"$f":"A7+1","v":8},"tabelløn/md.",28211.67,18697.080000000002,22642.5,26870.83,24833.42,20342.830000000002,21002.42,0,0,0,"opslag i løntabel incl stedtillæg"]
[9,"tabelløn x BG",{"$f":"ROUND(C$8*C$7,2)","v":7624.78},0,0,0,0,0,0,0,0,0]
[{"$f":"A9+1","v":10},"funktionstillæg, ikke pensionsgivende,\nårligt grundbeløb",null,null,null,null,null,null,null,null,null,null,"ikke pensionsgivende ikke afhængig af BG"]
[11,"kvalifikationstillæg, ikke pensionsgivende,\nårligt grundbeløb",null,null,null,null,null,null,null,null,null,null,"ikke pensionsgivende ikke afhængig af BG"]
[12,"resultatløn, ikke pensionsgivende,\nårligt grundbeløb",null,null,null,null,null,null,null,null,null,null,"ikke pensionsgivende ikke afhængig af BG"]
[13,"funktionstillæg, pensionsgivende,\nårligt grundbeløb",null,null,null,null,null,null,null,null,null,null,"pensionsgivende ikke afhængig af BG"]
[14,"kvalifikationstillæg, pensionsgivende,\nårligt grundbeløb",null,null,null,null,null,null,null,null,null,null,"pensionsgivende ikke afhængig af BG"]
[15,"Årlige tillæg (lin 10-14) omregmet til mdl tiillæg",{"$f":"ROUND(SUM(C10:C14)/12*C5,2)","v":0},{"$f":"ROUND(SUM(D10:D14)/12*D5,2)","v":0},0,0,0,0,0,0,0,0]
[16,"månedligt tillæg, ikke pensionsg., ikke regul.",null,null,null,null,null,null,null,null,null,null,"ikke pensionsgivende ikke reguleret"]
[17,"månedligt tillæg, ikke pensionsg., ikke regul.",null,null,null,null,null,null,null,null,null,null,"ikke pensionsgivende ikke reguleret"]
[18,"gruppeliv i TopDanmark",{"$f":"116.55*(C7>=0.4054)","v":0},{"$f":"116.55*(D7>=0.4054)","v":0},{"$f":"116.55*(E7>=0.4054)","v":0},0,0,0,0,0,0,0,"ikke pensionsgivende"]
[19,"løn excl. pension",{"$f":"C9+SUM(C15:C18)","v":7624.78},{"$f":"D9+SUM(D15:D18)","v":0},0,0,0,0,0,0,0,0]
[20,"egetbidrag til pension eller pensionstillæg ",387.65,0,0,0,0,0,0,0,0,0,"1/3 af pensionsindbetalingen"]
[21,"løn incl. pensionstillæg eller excl egetbidrag",{"$f":"C19+C20*(LEFT(C4,1)=\"J\")-C20*(LEFT(C4,1)<>\"J\")","v":8012.4299999999994},{"$f":"SUM(D19:D20)","v":0},0,0,0,0,0,0,0,0]
[22,"samlet indbetaling til Pension",{"$f":"C20*3","v":1162.9499999999998},0,0,0,0,0,0,0,0,0]
[23,"ATP, samlet indbetaling",{"$f":"90*((C7>=9/37)+(C7>=18/37)+(C7>=27/37))","v":90},{"$f":"90*((D7>=9/37)+(D7>=18/37)+(D7>=27/37))","v":0},0,0,0,0,0,0,0,0,"A-satser"]
[24,"Skolens lønudgifter pr. måned",{"$f":"C21+C20*2","v":8787.73},{"$f":"D21+D20*2","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(C24:L24),0)&\" i alt pr. måned\"","v":"8788 i alt pr. måned"}]
[null,"Der forudsættes generelt, at de pågældende er ansat hele skoleåret."]

{"sheet":"Lønspec.Øvrigeledere","index":32,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Ark:","Øvrigleder","fx: Mellemleder","Gule felter herunder"]
["Måned:","AUG","fx: AUG","er kladdeområde, som"]
[null,null,null,"ikke er med i udskriften"]
[1,"LØNSPECIFIKATION for",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A4)","v":"Øvrig leder"}]
[2,"LØNPERIODE: ",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A5)","v":"AUG 24"},null,null,null,null,null,"AUG","e"]
[8,"BESKÆFTIGELSESGRAD:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A6)","v":0},null,null,null,null,null,"SEP","f"]
[3,"DEL AF MÅNED:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A7)","v":1},null,null,null,null,null,"OKT","g"]
[4,"INTERVALLØN i 31.03.12-niveau:",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A8)","v":0},null,null,null,null,null,"NOV","h"]
[5,"PENSIONSORDNING:",{"$f":"IF(LEFT(INDIRECT($B$1&\"!E5\"))=\"L\",\"LP\",\"Tjm., trin \"&RIGHT(INDIRECT($B$1&\"!E5\"),2))","v":"Tjm., trin "},null,null,null,null,null,"DEC","i"]
[34,{"$f":"IF(C10<>0,INDIRECT($B$1&\"!b\"&A10),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A10)","v":0},null,null,null,null,null,"JAN","j"]
[{"$f":"A10+1","v":35},{"$f":"IF(C11<>0,INDIRECT($B$1&\"!b\"&A11),\"\")","v":""},0,null,null,null,null,null,"FEB","k"]
[{"$f":"A11+1","v":36},{"$f":"IF(C12<>0,INDIRECT($B$1&\"!b\"&A12),\"\")","v":""},0,null,null,null,null,null,"MAR","l"]
[37,"",0,null,null,null,null,null,"APR","m"]
[38,"",0,null,null,null,null,null,"MAJ","n"]
[39,"",0,null,null,null,null,null,"JUN","o"]
[40,"",0,null,null,null,null,null,"JUL","p"]
[41,"",0]
[42,"",0]
[43,{"$f":"IF(C19<>0,INDIRECT($B$1&\"!b\"&A19),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A19)","v":0}]
[44,"",0]
[45,"",0]
[46,"",0]
[47,"",0]
[48,"",0]
[49,"",0]
[50,"",0]
[51,"",0]
[52,"",0]
[53,"",0]
[54,"",0]
[55,"",0]
[56,"",0]
[57,"",0]
[58,"",0]
[59,"",0]
[60,"",0]
[18,"",0]
[19,{"$f":"IF(C38<>0,INDIRECT($B$1&\"!b\"&A38),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A38)","v":0}]
[61,"",0]
[62,"",0]
[64,"",0]
[65,"",{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A42)","v":0}]
[66,"",0]
[67,"",0]
[68,{"$f":"IF(C45<>0,INDIRECT($B$1&\"!b\"&A45),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A45)","v":0}]
[69,"",0]
[70,{"$f":"IF(C47<>0,INDIRECT($B$1&\"!b\"&A47),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A47)","v":0}]
[29,"",0]
[30,"",0]
[31,"",0]
[32,{"$f":"IF(C51<>0,INDIRECT($B$1&\"!b\"&A51),\"\")","v":""},{"$f":"INDIRECT($B$1&\"!\"&VLOOKUP($B$2,lmdr,2,0)&A51)","v":0}]
[71,"",0,null,{"$f":"C48+C49+C50+C51+C52+C33","v":0}]
[72,"",0,{"$f":"C23-C40-C35","v":0},{"$f":"C53-D53","v":0}]

{"sheet":"Øvrigleder","index":33,"n_rows":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[[24,1,24,3],[25,1,25,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[62,2,62,3],[72,2,72,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,31,3],[32,2,32,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[0,2,0,3],[1,2,1,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[6,1,6,3]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 20-31.",{"$f":"A!A1","v":"2023/2024"},null,"Øvrig leder",{"$f":"E1","v":"Øvrig leder"},{"$f":"F1","v":"Øvrig leder"},"Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Øvrig leder","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-juli",null,{"$f":"\"AUG \"&MID($C$1,3,2)+1","v":"AUG 24"},{"$f":"\"SEP \"&MID($C$1,3,2)+1","v":"SEP 24"},{"$f":"\"OKT \"&MID($C$1,3,2)+1","v":"OKT 24"},{"$f":"\"NOV \"&MID($C$1,3,2)+1","v":"NOV 24"},{"$f":"\"DEC \"&MID($C$1,3,2)+1","v":"DEC 24"},{"$f":"\"JAN \"&MID($C$1,3,2)+2","v":"JAN 25"},{"$f":"\"FEB \"&MID($C$1,3,2)+2","v":"FEB 25"},{"$f":"\"MAR \"&MID($C$1,3,2)+2","v":"MAR 25"},{"$f":"\"APR \"&MID($C$1,3,2)+2","v":"APR 25"},{"$f":"\"MAJ \"&MID($C$1,3,2)+2","v":"MAJ 25"},{"$f":"\"JUN \"&MID($C$1,3,2)+2","v":"JUN 25"},{"$f":"\"JUL \"&MID($C$1,3,2)+2","v":"JUL 25"},"ansat d. "]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage",null,null,1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. september 13: 15/30"]
[4,"BASISLØN PR. 1. JANUAR 2019. Vælg imellem om skolen er under eller på/over 350 elever hhv. 353.412,-/396.929,-",null,null,null,{"$f":"E4","v":0},{"$f":"F4","v":0},0,0,{"$f":"I4","v":0},0,0,0,0,0,0,"Benyttes ved skolens øvrige ledere",353412]
[{"$f":"A4+1","v":5},"Pensionsordning",null,null,null,{"$f":"E5","v":0},0,0,0,0,0,0,{"$f":"L5","v":0},0,0,0,"Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 42 i P25: P42",396929]
[6,"Procentregulering +1",null,null,{"$f":"A!G6","v":1.228067},{"$f":"A!H6","v":1.228067},{"$f":"A!I6","v":1.228067},{"$f":"A!J6","v":1.228067},{"$f":"A!K6","v":1.228067},{"$f":"A!L6","v":1.228067},{"$f":"A!M6","v":1.228067},{"$f":"A!N6","v":1.228067},null,{"$f":"M6","v":0},{"$f":"N6","v":0},{"$f":"O6","v":0},{"$f":"\"se i løntabel for april \"&LEFT(D1,4)+2&\", når den udkommer\"","v":{"$error":"#VALUE!"}}]
[{"$f":"A6+1","v":7},{"$f":"Leder!B6","v":"Vælg her om den ansatte har ret til seniorbonus."},null,null,null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","skolens stedtillægsområde 2-6","Ja"]
[8,"Beskæftigelsesgrad, aktuel",null,null,null,{"$f":"E8","v":0},{"$f":"F8","v":0},0,0,0,0,0,0,0,0,0,"iflg. ansættelsesbrev\n(normalt er intervallønnede ansat på 100%)"]
[9,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb.",null,null,null,0,0,0,0,{"$f":"I9","v":0},0,0,{"$f":"L9","v":0},0,0,0,null,"x"]
[10,"Kval.tillæg, afhængig af BG, årligt grundbeløb \nv. 100% BG",null,null,null,0,0,0,0,{"$f":"I10","v":0},0,0,0,0,0,0]
[12,"Udlingingstillæg udregnet til skoleledere ansat pr. 1. jan. 2019(Tast årlig grundbeløb)",null,null,null,0,{"$f":"F11","v":0},{"$f":"G11","v":0},{"$f":"H11","v":0},{"$f":"I11","v":0},{"$f":"J11","v":0},0,0,0,0,0]
[13,"Suppl. pension i LP JA/NEJ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,"Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (18% over slutskalatrinsbeløb)"]
[14,"Slutskalatrin i tjenestemands-\npensionssystemet",null,null,null,0,0,0,0,{"$f":"I13","v":0},0,0,0,0,0,0,"Spørg i P25 eller Efterlønskassen"]
[15,"Planlagte feriedage",null,null,2,null,5,null,null,null,null,null,null,null,null,18,"Evt. 5 i uge 42, 18 dage i juli og 2 dage i august."]
[16,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Se pjecen \"Ferievejledning\""]
[17,"Evt. feriedifference. Beregnes i særskilt skema",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benyttes ved beregning af feriedifference."]
[18,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 70"]
[19,"Skatteprocent",null,null,null,{"$f":"E18","v":0},{"$f":"F18","v":0},0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[20,"Månedligt skattefradrag",null,null,null,{"$f":"E19","v":0},0,0,0,0,0,0,0,0,0,0]
[21,{"$f":"Leder!B19","v":"Km.godtgørelse, lav sats (skattefri)"},{"$f":"Leder!C19","v":2.23},null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[22,{"$f":"Leder!B20","v":"Km.godtgørelse, høj sats (skattefri) "},{"$f":"Leder!C20","v":3.79},null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[23,{"$f":"Leder!B21","v":"Timedagpenge (skattefri) Beregn selv beløb"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[24,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[25,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning\""]
[26,"Særlig feriegodtgørelse (Ferietillæg) 2,02% - tast selv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udbetales i den måned hovedferien begynder, normalt juli"]
[27,"Vælg om resultatløn og eller engangsvederlag herunder er pensionsgivende",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Se bemyndigelsesbrev fra UVM 20. juni 2004"]
[28,"Resultatlønstillæg","x",null,null,null,null,null,null,null,null,null,null,null,null,null,"skattepligtig"]
[29,"Engangstillæg","x",null,null,null,null,null,null,null,null,null,null,null,null,null,"skattepligtig"]
[30,"Fri telefon",null,null,null,{"$f":"E29","v":0},{"$f":"F29","v":0},0,0,0,0,0,0,0,0,0,"skattepligtig"]
[31,"gavekasse","Disse tre linjer fradrages i den disponible løn",null,null,{"$f":"E30","v":0},{"$f":"F30","v":0},0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[32,"kaffekasse",null,null,null,{"$f":"E31","v":0},0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[33,"FSL-kontingent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,"FX: 'FSL-kontingent'"]
[34,"Måned",{"$f":"C2","v":"jan-juli"},null,{"$f":"E2","v":"AUG 24"},{"$f":"F2","v":"SEP 24"},{"$f":"G2","v":"OKT 24"},{"$f":"H2","v":"NOV 24"},{"$f":"I2","v":"DEC 24"},{"$f":"J2","v":"JAN 25"},{"$f":"K2","v":"FEB 25"},{"$f":"L2","v":"MAR 25"},{"$f":"M2","v":"APR 25"},{"$f":"N2","v":"MAJ 25"},{"$f":"O2","v":"JUN 25"},{"$f":"P2","v":"JUL 25"},"SUM"]
[35,"Intervalløn",null,null,{"$f":"ROUND(IF(E8>0,E4*E6/12,0)*E8*E3,2)","v":0},{"$f":"ROUND(IF(F8>0,F4*F6/12,0)*F8*F3,2)","v":0},{"$f":"ROUND(IF(G8>0,G4*G6/12,0)*G8*G3,2)","v":0},{"$f":"ROUND(IF(H8>0,H4*H6/12,0)*H8*H3,2)","v":0},{"$f":"ROUND(IF(I8>0,I4*I6/12,0)*I8*I3,2)","v":0},{"$f":"ROUND(IF(J8>0,J4*J6/12,0)*J8*J3,2)","v":0},{"$f":"ROUND(IF(K8>0,K4*K6/12,0)*K8*K3,2)","v":0},{"$f":"ROUND(IF(L8>0,L4*L6/12,0)*L8*L3,2)","v":0},{"$f":"ROUND(IF(M8>0,M4*M6/12,0)*M8*M3,2)","v":0},{"$f":"ROUND(IF(N8>0,N4*N6/12,0)*N8*N3,2)","v":0},{"$f":"ROUND(IF(O8>0,O4*O6/12,0)*O8*O3,2)","v":0},{"$f":"ROUND(IF(P8>0,P4*P6/12,0)*P8*P3,2)","v":0},{"$f":"SUM(E34:P34)","v":0}]
[36,"Funktionstillæg",null,null,{"$f":"ROUND(E9*E$6*E$3/12,2)","v":0},{"$f":"ROUND(F9*F$6*F$3/12,2)","v":0},{"$f":"ROUND(G9*G$6*G$3/12,2)","v":0},{"$f":"ROUND(H9*H$6*H$3/12,2)","v":0},{"$f":"ROUND(I9*I$6*I$3/12,2)","v":0},{"$f":"ROUND(J9*J$6*J$3/12,2)","v":0},{"$f":"ROUND(K9*K$6*K$3/12,2)","v":0},{"$f":"ROUND(L9*L$6*L$3/12,2)","v":0},{"$f":"ROUND(M9*M$6*M$3/12,2)","v":0},{"$f":"ROUND(N9*N$6*N$3/12,2)","v":0},{"$f":"ROUND(O9*O$6*O$3/12,2)","v":0},{"$f":"ROUND(P9*P$6*P$3/12,2)","v":0},0]
[37,"Kvalifikationstillæg",null,null,{"$f":"ROUND(E10*E$6*E$3*E$8/12,2)","v":0},{"$f":"ROUND(F10*F$6*F$3*F$8/12,2)","v":0},{"$f":"ROUND(G10*G$6*G$3*G$8/12,2)","v":0},{"$f":"ROUND(H10*H$6*H$3*H$8/12,2)","v":0},{"$f":"ROUND(I10*I$6*I$3*I$8/12,2)","v":0},{"$f":"ROUND(J10*J$6*J$3*J$8/12,2)","v":0},{"$f":"ROUND(K10*K$6*K$3*K$8/12,2)","v":0},{"$f":"ROUND(L10*L$6*L$3*L$8/12,2)","v":0},{"$f":"ROUND(M10*M$6*M$3*M$8/12,2)","v":0},{"$f":"ROUND(N10*N$6*N$3*N$8/12,2)","v":0},{"$f":"ROUND(O10*O$6*O$3*O$8/12,2)","v":0},{"$f":"ROUND(P10*P$6*P$3*P$8/12,2)","v":0},0]
[null,"Seniorbonus",null,null,{"$f":"IF(E7=\"Ja\",(E34+E35+E36+E38)*0.8%,0)","v":0},{"$f":"IF(F7=\"Ja\",(F34+F35+F36+F38)*0.8%,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[42,"Evt. udlingingstillæg udregnet pr. 1. jan. 2019",null,null,{"$f":"E11/12*E6","v":0},{"$f":"F11/12*F6","v":0},{"$f":"G11/12*G6","v":0},{"$f":"H11/12*H6","v":0},{"$f":"I11/12*I6","v":0},{"$f":"J11/12*J6","v":0},{"$f":"K11/12*K6","v":0},{"$f":"L11/12*L6","v":0},{"$f":"M11/12*M6","v":0},{"$f":"N11/12*N6","v":0},{"$f":"O11/12*O6","v":0},{"$f":"P11/12*P6","v":0}]
[43,"Gruppelivstillæg",null,null,{"$f":"IF(E8>0,108.35*E3,0)","v":0},{"$f":"IF(F8>0,108.35*F3,0)","v":0},{"$f":"IF(G8>0,108.35*G3,0)","v":0},{"$f":"IF(H8>0,108.35*H3,0)","v":0},{"$f":"IF(I8>0,108.35*I3,0)","v":0},{"$f":"IF(J8>0,108.35*J3,0)","v":0},{"$f":"IF(K8>0,108.35*K3,0)","v":0},{"$f":"IF(L8>0,108.35*L3,0)","v":0},{"$f":"IF(M8>0,108.35*M3,0)","v":0},{"$f":"IF(N8>0,108.35*N3,0)","v":0},{"$f":"IF(O8>0,108.35*O3,0)","v":0},{"$f":"IF(P8>0,108.35*P3,0)","v":0},0]
[44,"Lønfradrag for ikke optjent ferie mv.",null,null,{"$f":"-(MAX(0,MIN(E14*1,E15*1))+E17)*4.62%*SUM(E34:E38)","v":0},{"$f":"-(MAX(0,MIN(F14*1,F15*1))+F17)*4.62%*SUM(F34:F38)","v":0},{"$f":"-(MAX(0,MIN(G14*1,G15*1))+G17)*4.62%*SUM(G34:G38)","v":0},{"$f":"-(MAX(0,MIN(H14*1,H15*1))+H17)*4.62%*SUM(H34:H38)","v":0},{"$f":"-(MAX(0,MIN(I14*1,I15*1))+I17)*4.62%*SUM(I34:I38)","v":0},{"$f":"-(MAX(0,MIN(J14*1,J15*1))+J17)*4.62%*SUM(J34:J38)","v":0},{"$f":"-(MAX(0,MIN(K14*1,K15*1))+K17)*4.62%*SUM(K34:K38)","v":0},{"$f":"-(MAX(0,MIN(L14*1,L15*1))+L17)*4.62%*SUM(L34:L38)","v":0},{"$f":"-(MAX(0,MIN(M14*1,M15*1))+M17)*4.62%*SUM(M34:M38)","v":0},{"$f":"-(MAX(0,MIN(N14*1,N15*1))+N17)*4.62%*SUM(N34:N38)","v":0},{"$f":"-(MAX(0,MIN(O14*1,O15*1))+O17)*4.62%*SUM(O34:O38)","v":0},{"$f":"-(MAX(0,MIN(P14*1,P15*1))+P17)*4.62%*SUM(P34:P38)","v":0},0]
[45,"Feriedifference",null,null,{"$f":"E16","v":0},{"$f":"F16","v":0},{"$f":"G16","v":0},{"$f":"H16","v":0},{"$f":"I16","v":0},{"$f":"J16","v":0},{"$f":"K16","v":0},{"$f":"L16","v":0},{"$f":"M16","v":0},{"$f":"N16","v":0},{"$f":"O16","v":0},{"$f":"P16","v":0},0]
[46,"Fri telefon",null,null,{"$f":"E29","v":0},{"$f":"F29","v":0},{"$f":"G29","v":0},{"$f":"H29","v":0},{"$f":"I29","v":0},{"$f":"J29","v":0},{"$f":"K29","v":0},{"$f":"L29","v":0},{"$f":"M29","v":0},{"$f":"N29","v":0},{"$f":"O29","v":0},{"$f":"P29","v":0}]
[47,"Km. godtgørelse - lav takst",null,null,{"$f":"IF(E20>0,$C$20*E20,0)","v":0},{"$f":"IF(F20>0,$C$20*F20,0)","v":0},0,0,0,{"$f":"IF(J20>0,$D$20*J20,0)","v":0},{"$f":"IF(K20>0,$D$20*K20,0)","v":0},0,0,0,{"$f":"IF(O20>0,$D$20*O20,0)","v":0},0]
[48,"Km. godtgørelse - høj takst",null,null,{"$f":"IF(E21>0,$C$21*E21,0)","v":0},{"$f":"IF(F21>0,$C$21*F21,0)","v":0},0,0,0,{"$f":"IF(J21>0,$D$21*J21,0)","v":0},{"$f":"IF(K21>0,$D$21*K21,0)","v":0},0,0,0,0,0]
[49,"Skattefri engangsudbetalinger",null,null,{"$f":"E22+IF(E23>0,MIN(E23*E6,8000),0)","v":0},{"$f":"F22+IF(F23>0,MIN(F23*F6,8000),0)","v":0},{"$f":"G22+IF(G23>0,MIN(G23*G6,8000),0)","v":0},{"$f":"H22+IF(H23>0,MIN(H23*H6,8000),0)","v":0},{"$f":"I22+IF(I23>0,MIN(I23*I6,8000),0)","v":0},{"$f":"J22+IF(J23>0,MIN(J23*J6,8000),0)","v":0},{"$f":"K22+IF(K23>0,MIN(K23*K6,8000),0)","v":0},{"$f":"L22+IF(L23>0,MIN(L23*L6,8000),0)","v":0},{"$f":"M22+IF(M23>0,MIN(M23*M6,8000),0)","v":0},{"$f":"N22+IF(N23>0,MIN(N23*N6,8000),0)","v":0},{"$f":"O22+IF(O23>0,MIN(O23*O6,8000),0)","v":0},{"$f":"P22+IF(P23>0,MIN(P23*P6,8000),0)","v":0},{"$f":"SUM(E45:P45)","v":0}]
[50,"Skattepligtig jubilæumsgratiale",null,null,{"$f":"IF(E23>0,MAX(E23*E6-8000,0),0)","v":0},{"$f":"IF(F23>0,MAX(F23*F6-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[51,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,null,{"$f":"SUM(E34:E46)","v":0},{"$f":"SUM(F34:F46)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[52,"Pensionstillæg intervalløn",null,null,{"$f":"ROUND(E34*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND(F34*17.3%/3,2)*(F$5=\"L\")","v":0},{"$f":"ROUND(G34*17.3%/3,2)*(G$5=\"L\")","v":0},{"$f":"ROUND(H34*17.3%/3,2)*(H$5=\"L\")","v":0},{"$f":"ROUND(I34*17.3%/3,2)*(I$5=\"L\")","v":0},{"$f":"ROUND(J34*17.3%/3,2)*(J$5=\"L\")","v":0},{"$f":"ROUND(K34*17.3%/3,2)*(K$5=\"L\")","v":0},{"$f":"ROUND(L34*17.3%/3,2)*(L$5=\"L\")","v":0},{"$f":"ROUND(M34*17.3%/3,2)*(M$5=\"L\")","v":0},{"$f":"ROUND(N34*17.3%/3,2)*(N$5=\"L\")","v":0},{"$f":"ROUND(O34*17.3%/3,2)*(O$5=\"L\")","v":0},{"$f":"ROUND(P34*17.3%/3,2)*(P$5=\"L\")","v":0},0]
[53,"Pensionstillæg Funktionstillæg",null,null,{"$f":"ROUND(E35*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND(F35*17.3%/3,2)*(F$5=\"L\")","v":0},{"$f":"ROUND(G35*17.3%/3,2)*(G$5=\"L\")","v":0},{"$f":"ROUND(H35*17.3%/3,2)*(H$5=\"L\")","v":0},{"$f":"ROUND(I35*17.3%/3,2)*(I$5=\"L\")","v":0},{"$f":"ROUND(J35*17.3%/3,2)*(J$5=\"L\")","v":0},{"$f":"ROUND(K35*17.3%/3,2)*(K$5=\"L\")","v":0},{"$f":"ROUND(L35*17.3%/3,2)*(L$5=\"L\")","v":0},{"$f":"ROUND(M35*17.3%/3,2)*(M$5=\"L\")","v":0},{"$f":"ROUND(N35*17.3%/3,2)*(N$5=\"L\")","v":0},{"$f":"ROUND(O35*17.3%/3,2)*(O$5=\"L\")","v":0},{"$f":"ROUND(P35*17.3%/3,2)*(P$5=\"L\")","v":0},0]
[54,"Pensionstillæg Kvalifikationstillæg",null,null,{"$f":"ROUND(E36*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND(F36*17.3%/3,2)*(F$5=\"L\")","v":0},{"$f":"ROUND(G36*17.3%/3,2)*(G$5=\"L\")","v":0},{"$f":"ROUND(H36*17.3%/3,2)*(H$5=\"L\")","v":0},{"$f":"ROUND(I36*17.3%/3,2)*(I$5=\"L\")","v":0},{"$f":"ROUND(J36*17.3%/3,2)*(J$5=\"L\")","v":0},{"$f":"ROUND(K36*17.3%/3,2)*(K$5=\"L\")","v":0},{"$f":"ROUND(L36*17.3%/3,2)*(L$5=\"L\")","v":0},{"$f":"ROUND(M36*17.3%/3,2)*(M$5=\"L\")","v":0},{"$f":"ROUND(N36*17.3%/3,2)*(N$5=\"L\")","v":0},{"$f":"ROUND(O36*17.3%/3,2)*(O$5=\"L\")","v":0},{"$f":"ROUND(P36*17.3%/3,2)*(P$5=\"L\")","v":0},0]
[55,"Pensionstillæg udlingningstillæg",null,null,{"$f":"ROUND(E38*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND(F38*17.3%/3,2)*(F$5=\"L\")","v":0},{"$f":"ROUND(G38*17.3%/3,2)*(G$5=\"L\")","v":0},{"$f":"ROUND(H38*17.3%/3,2)*(H$5=\"L\")","v":0},{"$f":"ROUND(I38*17.3%/3,2)*(I$5=\"L\")","v":0},{"$f":"ROUND(J38*17.3%/3,2)*(J$5=\"L\")","v":0},{"$f":"ROUND(K38*17.3%/3,2)*(K$5=\"L\")","v":0},{"$f":"ROUND(L38*17.3%/3,2)*(L$5=\"L\")","v":0},{"$f":"ROUND(M38*17.3%/3,2)*(M$5=\"L\")","v":0},{"$f":"ROUND(N38*17.3%/3,2)*(N$5=\"L\")","v":0},{"$f":"ROUND(O38*17.3%/3,2)*(O$5=\"L\")","v":0},{"$f":"ROUND(P38*17.3%/3,2)*(P$5=\"L\")","v":0},{"$f":"SUM(E51:P51)","v":0}]
[56,"Pensionstillæg af seniorbonus",null,null,{"$f":"ROUND(E37*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND(F37*17.3%/3,2)*(F$5=\"L\")","v":0},{"$f":"ROUND(G37*17.3%/3,2)*(G$5=\"L\")","v":0},{"$f":"ROUND(H37*17.3%/3,2)*(H$5=\"L\")","v":0},{"$f":"ROUND(I37*17.3%/3,2)*(I$5=\"L\")","v":0},{"$f":"ROUND(J37*17.3%/3,2)*(J$5=\"L\")","v":0},{"$f":"ROUND(K37*17.3%/3,2)*(K$5=\"L\")","v":0},{"$f":"ROUND(L37*17.3%/3,2)*(L$5=\"L\")","v":0},{"$f":"ROUND(M37*17.3%/3,2)*(M$5=\"L\")","v":0},{"$f":"ROUND(N37*17.3%/3,2)*(N$5=\"L\")","v":0},{"$f":"ROUND(O37*17.3%/3,2)*(O$5=\"L\")","v":0},{"$f":"ROUND(P37*17.3%/3,2)*(P$5=\"L\")","v":0}]
[57,"Supplerende pensionstillæg på 18%",null,null,{"$f":"MAX((E34+E35+E36+E37+E38+E40+E41-IF(E13>0,VLOOKUP(E13,Skalalontabel12,7,0),0)*E6*E8/12)*18%/3,0)*(LEFT(E5)<>\"L\")","v":0},{"$f":"MAX((F34+F35+F36+F37+F38+F40+F41-IF(F13>0,VLOOKUP(F13,Skalalontabel12,7,0),0)*F6*F8/12)*18%/3,0)*(LEFT(F5)<>\"L\")","v":0},{"$f":"MAX((G34+G35+G36+G37+G38+G40+G41-IF(G13>0,VLOOKUP(G13,Skalalontabel12,7,0),0)*G6*G8/12)*18%/3,0)*(LEFT(G5)<>\"L\")","v":0},{"$f":"MAX((H34+H35+H36+H37+H38+H40+H41-IF(H13>0,VLOOKUP(H13,Skalalontabel12,7,0),0)*H6*H8/12)*18%/3,0)*(LEFT(H5)<>\"L\")","v":0},{"$f":"MAX((I34+I35+I36+I37+I38+I40+I41-IF(I13>0,VLOOKUP(I13,Skalalontabel12,7,0),0)*I6*I8/12)*18%/3,0)*(LEFT(I5)<>\"L\")","v":0},{"$f":"MAX((J34+J35+J36+J37+J38+J40+J41-IF(J13>0,VLOOKUP(J13,Skalalontabel12,7,0),0)*J6*J8/12)*18%/3,0)*(LEFT(J5)<>\"L\")","v":0},{"$f":"MAX((K34+K35+K36+K37+K38+K40+K41-IF(K13>0,VLOOKUP(K13,Skalalontabel12,7,0),0)*K6*K8/12)*18%/3,0)*(LEFT(K5)<>\"L\")","v":0},{"$f":"MAX((L34+L35+L36+L37+L38+L40+L41-IF(L13>0,VLOOKUP(L13,Skalalontabel12,7,0),0)*L6*L8/12)*18%/3,0)*(LEFT(L5)<>\"L\")","v":0},{"$f":"MAX((M34+M35+M36+M37+M38+M40+M41-IF(M13>0,VLOOKUP(M13,Skalalontabel12,7,0),0)*M6*M8/12)*18%/3,0)*(LEFT(M5)<>\"L\")","v":0},{"$f":"MAX((N34+N35+N36+N37+N38+N40+N41-IF(N13>0,VLOOKUP(N13,Skalalontabel12,7,0),0)*N6*N8/12)*18%/3,0)*(LEFT(N5)<>\"L\")","v":0},{"$f":"MAX((O34+O35+O36+O37+O38+O40+O41-IF(O13>0,VLOOKUP(O13,Skalalontabel12,7,0),0)*O6*O8/12)*18%/3,0)*(LEFT(O5)<>\"L\")","v":0},{"$f":"MAX((P34+P35+P36+P37+P38+P40+P41-IF(P13>0,VLOOKUP(P13,Skalalontabel12,7,0),0)*P6*P8/12)*18%/3,0)*(LEFT(P5)<>\"L\")","v":0},0]
[58,"Pensionstillæg af feriedifference",null,null,{"$f":"IF(OR(E41=0,E8=0),0,(E48+E50+E51+E52)/E8*4.62%*(E16-E8)*(E14-E15))","v":0},{"$f":"IF(OR(F41=0,F8=0),0,(F48+F50+F51+F52)/F8*4.62%*(F16-F8)*(F14-F15))","v":0},{"$f":"IF(OR(G41=0,G8=0),0,(G48+G50+G51+G52)/G8*4.62%*(G16-G8)*(G14-G15))","v":0},{"$f":"IF(OR(H41=0,H8=0),0,(H48+H50+H51+H52)/H8*4.62%*(H16-H8)*(H14-H15))","v":0},{"$f":"IF(OR(I41=0,I8=0),0,(I48+I50+I51+I52)/I8*4.62%*(I16-I8)*(I14-I15))","v":0},{"$f":"IF(OR(J41=0,J8=0),0,(J48+J50+J51+J52)/J8*4.62%*(J16-J8)*(J14-J15))","v":0},{"$f":"IF(OR(K41=0,K8=0),0,(K48+K50+K51+K52)/K8*4.62%*(K16-K8)*(K14-K15))","v":0},{"$f":"IF(OR(L41=0,L8=0),0,(L48+L50+L51+L52)/L8*4.62%*(L16-L8)*(L14-L15))","v":0},{"$f":"IF(OR(M41=0,M8=0),0,(M48+M50+M51+M52)/M8*4.62%*(M16-M8)*(M14-M15))","v":0},{"$f":"IF(OR(N41=0,N8=0),0,(N48+N50+N51+N52)/N8*4.62%*(N16-N8)*(N14-N15))","v":0},{"$f":"IF(OR(O41=0,O8=0),0,(O48+O50+O51+O52)/O8*4.62%*(O16-O8)*(O14-O15))","v":0},{"$f":"IF(OR(P41=0,P8=0),0,(P48+P50+P51+P52)/P8*4.62%*(P16-P8)*(P14-P15))","v":0},0]
[59,"Pensionstillæg af engangsudbetaling",null,null,{"$f":"ROUND((E27+E28)*17.3%/3,2)*(E$5=\"L\")","v":0},{"$f":"ROUND((F27+F28)*17.3%/3,2)*(F$5=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[60,"Pensionstillæg i alt",null,null,{"$f":"SUM(E48:E55)","v":0},{"$f":"SUM(F48:F55)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[61,"Egetbidrag til ATP",null,null,{"$f":"ROUND(E69/3,2)","v":0},{"$f":"ROUND(F69/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E57:P57)","v":0}]
[62,"AMB-grundlag",null,null,{"$f":"SUM(E34:E42)-E57+E46","v":0},{"$f":"SUM(F34:F42)-F57+F46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E58:P58)","v":0}]
[63,"AM-bidrag",null,null,{"$f":"ROUND(E58*8%,0)","v":0},{"$f":"ROUND(F58*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[64,"A-indkomst",null,null,{"$f":"E58-E59","v":0},{"$f":"F58-F59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[65,"Skattegrundlag",null,null,{"$f":"ROUND(E60-E19,-1)","v":0},{"$f":"ROUND(F60-F19,-1)","v":0},{"$f":"ROUND(G60-G19,-1)","v":0},{"$f":"ROUND(H60-H19,-1)","v":0},{"$f":"ROUND(I60-I19,-1)","v":0},{"$f":"ROUND(J60-J19,-1)","v":0},{"$f":"ROUND(K60-K19,-1)","v":0},{"$f":"ROUND(L60-L19,-1)","v":0},{"$f":"ROUND(M60-M19,-1)","v":0},{"$f":"ROUND(N60-N19,-1)","v":0},{"$f":"ROUND(O60-O19,-1)","v":0},{"$f":"ROUND(P60-P19,-1)","v":0}]
[66,"Skat",null,null,{"$f":"ROUND(E61*E18/100,0)","v":0},{"$f":"ROUND(F61*F18/100,0)","v":0},{"$f":"ROUND(G61*G18/100,0)","v":0},{"$f":"ROUND(H61*H18/100,0)","v":0},{"$f":"ROUND(I61*I18/100,0)","v":0},{"$f":"ROUND(J61*J18/100,0)","v":0},{"$f":"ROUND(K61*K18/100,0)","v":0},{"$f":"ROUND(L61*L18/100,0)","v":0},{"$f":"ROUND(M61*M18/100,0)","v":0},{"$f":"ROUND(N61*N18/100,0)","v":0},{"$f":"ROUND(O61*O18/100,0)","v":0},{"$f":"ROUND(P61*P18/100,0)","v":0},0]
[67,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($C$1,3,2)+1","v":"Feriegodtgørelsesgrundlag, jan-dec 24"},null,null,{"$f":"SUM(E34:E41)","v":0},{"$f":"SUM(F34:F41)","v":0},{"$f":"SUM(G34:G41)","v":0},{"$f":"SUM(H34:H41)","v":0},{"$f":"SUM(I34:I41)","v":0},{"$f":"SUM(J34:J41)","v":0},{"$f":"SUM(K34:K41)","v":0},{"$f":"SUM(L34:L41)","v":0},{"$f":"SUM(M34:M41)","v":0},{"$f":"SUM(N34:N41)","v":0},null,null,{"$f":"SUM(D63:E63)","v":0}]
[68,{"$f":"\"Feriegodtgørelsesgrundlag, jan-dec \"&MID($C$1,3,2)+2","v":"Feriegodtgørelsesgrundlag, jan-dec 25"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O34:O41)","v":0},{"$f":"SUM(P34:P41)","v":0},0]
[69,"Egetbidrag til LP",null,null,{"$f":"E56","v":0},{"$f":"F56","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A65+1","v":70},"Arbejdsgiverbidrag til LP",null,null,{"$f":"E65*2","v":0},{"$f":"F65*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[71,"Arbejdsgiverbidrag til ATP",null,null,{"$f":"E69*2/3","v":0},{"$f":"F69*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[72,"Skolens samlede indbetaling til LP",null,null,{"$f":"E65+E66","v":0},{"$f":"F65+F66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[73,"Skolens samlede indbetaling til ATP",null,null,{"$f":"297/3*(((E8*E3)>=9/37)+((E8*E3)>=18/37)+((E8*E3)>=27/37))","v":0},{"$f":"297/3*(((F8*F3)>=9/37)+((F8*F3)>=18/37)+((F8*F3)>=27/37))","v":0},{"$f":"297/3*(((G8*G3)>=9/37)+((G8*G3)>=18/37)+((G8*G3)>=27/37))","v":0},{"$f":"297/3*(((H8*H3)>=9/37)+((H8*H3)>=18/37)+((H8*H3)>=27/37))","v":0},{"$f":"297/3*(((I8*I3)>=9/37)+((I8*I3)>=18/37)+((I8*I3)>=27/37))","v":0},{"$f":"297/3*(((J8*J3)>=9/37)+((J8*J3)>=18/37)+((J8*J3)>=27/37))","v":0},{"$f":"297/3*(((K8*K3)>=9/37)+((K8*K3)>=18/37)+((K8*K3)>=27/37))","v":0},{"$f":"297/3*(((L8*L3)>=9/37)+((L8*L3)>=18/37)+((L8*L3)>=27/37))","v":0},{"$f":"297/3*(((M8*M3)>=9/37)+((M8*M3)>=18/37)+((M8*M3)>=27/37))","v":0},{"$f":"297/3*(((N8*N3)>=9/37)+((N8*N3)>=18/37)+((N8*N3)>=27/37))","v":0},{"$f":"297/3*(((O8*O3)>=9/37)+((O8*O3)>=18/37)+((O8*O3)>=27/37))","v":0},{"$f":"297/3*(((P8*P3)>=9/37)+((P8*P3)>=18/37)+((P8*P3)>=27/37))","v":0},0]
[74,"Skolens indbetaling til tjenestemandspension",null,null,{"$f":"IF(OR(LEFT(E5)=\"P\",LEFT(E5)=\"E\"),VLOOKUP(VALUE(MID(E5,2,2)),Skalalontabel12,7,0)*E6/12*15%*MIN(1,E8),0)","v":0},{"$f":"IF(OR(LEFT(F5)=\"P\",LEFT(F5)=\"E\"),VLOOKUP(VALUE(MID(F5,2,2)),Skalalontabel12,7,0)*F6/12*15%*MIN(1,F8),0)","v":0},{"$f":"IF(OR(LEFT(G5)=\"P\",LEFT(G5)=\"E\"),VLOOKUP(VALUE(MID(G5,2,2)),Skalalontabel12,7,0)*G6/12*15%*MIN(1,G8),0)","v":0},{"$f":"IF(OR(LEFT(H5)=\"P\",LEFT(H5)=\"E\"),VLOOKUP(VALUE(MID(H5,2,2)),Skalalontabel12,7,0)*H6/12*15%*MIN(1,H8),0)","v":0},{"$f":"IF(OR(LEFT(I5)=\"P\",LEFT(I5)=\"E\"),VLOOKUP(VALUE(MID(I5,2,2)),Skalalontabel12,7,0)*I6/12*15%*MIN(1,I8),0)","v":0},{"$f":"IF(OR(LEFT(J5)=\"P\",LEFT(J5)=\"E\"),VLOOKUP(VALUE(MID(J5,2,2)),Skalalontabel12,7,0)*J6/12*15%*MIN(1,J8),0)","v":0},{"$f":"IF(OR(LEFT(K5)=\"P\",LEFT(K5)=\"E\"),VLOOKUP(VALUE(MID(K5,2,2)),Skalalontabel12,7,0)*K6/12*15%*MIN(1,K8),0)","v":0},{"$f":"IF(OR(LEFT(L5)=\"P\",LEFT(L5)=\"E\"),VLOOKUP(VALUE(MID(L5,2,2)),Skalalontabel12,7,0)*L6/12*15%*MIN(1,L8),0)","v":0},{"$f":"IF(OR(LEFT(M5)=\"P\",LEFT(M5)=\"E\"),VLOOKUP(VALUE(MID(M5,2,2)),Skalalontabel12,7,0)*M6/12*15%*MIN(1,M8),0)","v":0},{"$f":"IF(OR(LEFT(N5)=\"P\",LEFT(N5)=\"E\"),VLOOKUP(VALUE(MID(N5,2,2)),Skalalontabel12,7,0)*N6/12*15%*MIN(1,N8),0)","v":0},{"$f":"IF(OR(LEFT(O5)=\"P\",LEFT(O5)=\"E\"),VLOOKUP(VALUE(MID(O5,2,2)),Skalalontabel12,7,0)*O6/12*15%*MIN(1,O8),0)","v":0},{"$f":"IF(OR(LEFT(P5)=\"P\",LEFT(P5)=\"E\"),VLOOKUP(VALUE(MID(P5,2,2)),Skalalontabel12,7,0)*P6/12*15%*MIN(1,P8),0)","v":0},0]
[75,"Indbetaling til Gruppeliv",null,null,{"$f":"108.35*(E8>=0.4054)","v":0},{"$f":"108.35*(F8>=0.4054)","v":0},{"$f":"108.35*(G8>=0.4054)","v":0},{"$f":"108.35*(H8>=0.4054)","v":0},{"$f":"108.35*(I8>=0.4054)","v":0},{"$f":"108.35*(J8>=0.4054)","v":0},{"$f":"108.35*(K8>=0.4054)","v":0},{"$f":"108.35*(L8>=0.4054)","v":0},{"$f":"108.35*(M8>=0.4054)","v":0},{"$f":"108.35*(N8>=0.4054)","v":0},{"$f":"108.35*(O8>=0.4054)","v":0},{"$f":"108.35*(P8>=0.4054)","v":0},0]
[76,"Løn til den ansattes disposition",null,null,{"$f":"E47-(E62+E57+E59+E71)-E29-E30-E31-E32","v":0},{"$f":"F47-(F62+F57+F59+F71)-F29-F30-F31-F32","v":0},{"$f":"G47-(G62+G57+G59+G71)-G29-G30-G31-G32","v":0},{"$f":"H47-(H62+H57+H59+H71)-H29-H30-H31-H32","v":0},{"$f":"I47-(I62+I57+I59+I71)-I29-I30-I31-I32","v":0},{"$f":"J47-(J62+J57+J59+J71)-J29-J30-J31-J32","v":0},{"$f":"K47-(K62+K57+K59+K71)-K29-K30-K31-K32","v":0},{"$f":"L47-(L62+L57+L59+L71)-L29-L30-L31-L32","v":0},{"$f":"M47-(M62+M57+M59+M71)-M29-M30-M31-M32","v":0},{"$f":"N47-(N62+N57+N59+N71)-N29-N30-N31-N32","v":0},{"$f":"O47-(O62+O57+O59+O71)-O29-O30-O31-O32","v":0},{"$f":"P47-(P62+P57+P59+P71)-P29-P30-P31-P32","v":0},{"$f":"SUM(D72:P72)","v":0}]
[77,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($C$1,3,2)+1","v":"Feriepengeberegningsgrundlag, jan-dec 24"},null,null,{"$f":"(SUM(E34:E41)+E56+E57)*(1-12/260*E14)","v":0},{"$f":"(SUM(F34:F41)+F56+F57)*(1-12/260*F14)","v":0},{"$f":"(SUM(G34:G41)+G56+G57)*(1-12/260*G14)","v":0},{"$f":"(SUM(H34:H41)+H56+H57)*(1-12/260*H14)","v":0},{"$f":"(SUM(I34:I41)+I56+I57)*(1-12/260*I14)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(D73:I73)","v":0}]
[78,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&MID($C$1,3,2)+2","v":"Feriepengeberegningsgrundlag, jan-dec 25"},null,null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(J$34:J$41)+J$56+J57)*(1-12/260*J$14)","v":0},{"$f":"(SUM(K$34:K$41)+K$56+K57)*(1-12/260*K$14)","v":0},{"$f":"(SUM(L$34:L$41)+L$56+L57)*(1-12/260*L$14)","v":0},{"$f":"(SUM(M$34:M$41)+M$56+M57)*(1-12/260*M$14)","v":0},{"$f":"(SUM(N$34:N$41)+N$56+N57)*(1-12/260*N$14)","v":0},{"$f":"(SUM(O$34:O$41)+O$56+O57)*(1-12/260*O$14)","v":0},{"$f":"(SUM(P$34:P$41)+P$56+P57)*(1-12/260*P$14)","v":0},0]
[79,"Beregningsgrundlag for feriedifference",null,null,{"$f":"IF(E8>0,(E34+E36+E37+E38)/E8,0)","v":0},{"$f":"IF(F8>0,(F34+F36+F37+F38)/F8,0)","v":0},{"$f":"IF(G8>0,(G34+G36+G37+G38)/G8,0)","v":0},{"$f":"IF(H8>0,(H34+H36+H37+H38)/H8,0)","v":0},{"$f":"IF(I8>0,(I34+I36+I37+I38)/I8,0)","v":0},{"$f":"IF(J8>0,(J34+J36+J37+J38)/J8,0)","v":0},{"$f":"IF(K8>0,(K34+K36+K37+K38)/K8,0)","v":0},{"$f":"IF(L8>0,(L34+L36+L37+L38)/L8,0)","v":0},{"$f":"IF(M8>0,(M34+M36+M37+M38)/M8,0)","v":0},{"$f":"IF(N8>0,(N34+N36+N37+N38)/N8,0)","v":0},{"$f":"IF(O8>0,(O34+O36+O37+O38)/O8,0)","v":0},{"$f":"IF(P8>0,(P34+P36+P37+P38)/P8,0)","v":0}]
[80,"Beregningsgrundlag af feriediff.for pension",null,null,{"$f":"IF(E8>0,(E48+E50+E51+E52)/E8,0)","v":0},{"$f":"IF(F8>0,(F48+F50+F51+F52)/F8,0)","v":0},{"$f":"IF(G8>0,(G48+G50+G51+G52)/G8,0)","v":0},{"$f":"IF(H8>0,(H48+H50+H51+H52)/H8,0)","v":0},{"$f":"IF(I8>0,(I48+I50+I51+I52)/I8,0)","v":0},{"$f":"IF(J8>0,(J48+J50+J51+J52)/J8,0)","v":0},{"$f":"IF(K8>0,(K48+K50+K51+K52)/K8,0)","v":0},{"$f":"IF(L8>0,(L48+L50+L51+L52)/L8,0)","v":0},{"$f":"IF(M8>0,(M48+M50+M51+M52)/M8,0)","v":0},{"$f":"IF(N8>0,(N48+N50+N51+N52)/N8,0)","v":0},{"$f":"IF(O8>0,(O48+O50+O51+O52)/O8,0)","v":0},{"$f":"IF(P8>0,(P48+P50+P51+P52)/P8,0)","v":0}]

{"sheet":"Grundlon12","index":34,"n_rows":157,"n_cols":7,"rows_kept":157,"cut":false,"hidden":false,"merged":[[103,1,103,4],[112,1,112,4]]}
["STATENS LØNTABEL GRUNDBELØB PR. 31. marts 2012"]
[null,null,null,"Stedtillægsområde"]
["Skalatrin","II","III","IV","V","VI","Pensionsg.løn"]
[1,184817,188265,190650,194098,196484,171917.38]
[2,187655,191187,193632,197161,199607,174577.34]
[3,190571,194187,196692,200308,202814,177309.48]
[4,193567,197274,199840,203545,206110,180117.41]
[5,196645,200442,203072,206869,209497,183001.14]
[6,199810,203700,206395,210285,212978,185966.06]
[7,203058,207045,209805,213792,216551,189010.4]
[8,206396,210482,213311,217397,220226,192139.54]
[9,209829,214015,216916,221102,224002,195355.31]
[10,213353,217646,220617,224909,227882,198659.5]
[11,216134,220533,223579,227978,231023,202053.93]
[12,219855,224365,227489,231997,235119,205542.18]
[13,223681,228304,231504,236129,239328,209126.09]
[14,227611,232351,235632,240371,243652,212809.24]
[15,231649,236507,239870,244730,248094,216591.65]
[16,234743,239725,243175,248156,251606,220480.52]
[17,239005,244114,247651,252759,256294,224474.06]
[18,243387,248626,252252,257490,261115,228579.5]
[19,246657,252029,255746,261119,264839,232796.81]
[20,250053,255560,259374,264882,268694,237129.61]
[21,254192,259841,263752,269401,273312,241583.32]
[22,258027,263676,267587,273236,277147,246033.33]
[23,262137,267629,271434,276928,280730,250472.55]
[24,266372,271710,275406,280745,284441,255037.97]
[25,270701,275873,279454,284626,288206,259721.7]
[26,275131,280123,283580,288573,292029,264528.59000000003]
[27,279656,284456,287782,292583,295908,269459.90000000002]
[28,284283,288881,292064,296661,299845,274522.23]
[29,289014,293394,296427,300807,303839,279714.99]
[30,293853,298001,300872,305018,307890,285044.74]
[31,298795,302696,305398,309299,312000,290512.64000000001]
[32,303852,307490,310009,313649,316167,296125.21000000002]
[33,309016,312375,314703,318063,320390,301881.8]
[34,314298,317363,319485,322548,324670,307790.62]
[35,319697,322450,324354,327107,329011,313854.56]
[36,325214,327634,329310,331731,333406,320074.68]
[37,330853,332923,334355,336425,337859,326457.34000000003]
[38,336808,338540,339739,341471,342672,333128.88]
[39,342821,344156,345080,346413,347337,339989.41]
[40,348966,349878,350510,351422,352054,347027.46]
[41,355245,355712,356037,356505,356828,354249.23]
[42,361660,361660,361660,361660,361660,361659.2]
[43,369689,369689,369689,369689,369689,369688.53]
[44,377937,377937,377937,377937,377937,377937.3]
[45,386414,386414,386414,386414,386414,386414.29]
[46,395125,395125,395125,395125,395125,395124.74]
[47,413269,413269,413269,413269,413269,413268.87]
[48,441027,441027,441027,441027,441027,441025.75]
[49,471781,471781,471781,471781,471781,471780.9]
[50,521094,521094,521094,521094,521094,521094.47]
[51,592911,592911,592911,592911,592911,592911.94999999995]
[52,650993,650993,650993,650993,650993,650993.51]
[53,728408,728408,728408,728408,728408,728409.39]
[54,821385,821385,821385,821385,821385,821385.31]
[55,925652,925652,925652,925652,925652,925652.26]
["Læ1",279695,279695,279695,279695,279695,279695]
["Læ2",298044,298044,298044,298044,298044,298044]
["Læ3",325699,325699,325699,325699,325699,325699]
["Læ4",351388,351388,351388,351388,351388,351388]
["Bh1",266588,266588,266588,266588,266588,266588]
["Bh2",279695,279695,279695,279695,279695,279695]
["Bh3",290311,290311,290311,290311,290311,290311]
["Bh4",309054,309054,309054,309054,309054,309054]
["Læ1",279695,279695,279695,279695,279695,279695]
["Læ2",298044,298044,298044,298044,298044,298044]
["Læ3",325699,325699,325699,325699,325699,325699]
["Læ4",351388,351388,351388,351388,351388,351388]
["Bh1",{"$f":"B63+4700","v":271288},{"$f":"B71","v":271288},{"$f":"C71","v":271288},271288,271288,271288]
["Bh2",{"$f":"B64+4700","v":284395},{"$f":"B72","v":284395},284395,284395,284395,284395]
["Bh3",{"$f":"B65+4700","v":295011},295011,295011,295011,295011,295011]
["Bh4",{"$f":"B66+4700","v":313754},313754,313754,313754,313754,313754]
["Læ1",279695,279695,279695,279695,279695,279695]
["Læ2",298044,298044,298044,298044,298044,298044]
["Læ3",325699,325699,325699,325699,325699,325699]
["Læ4",351388,351388,351388,351388,351388,351388]
["Bh1",{"$f":"B71+900","v":272188},{"$f":"B79","v":272188},{"$f":"C79","v":272188},272188,272188,272188]
["Bh2",{"$f":"B72+900","v":285295},{"$f":"B80","v":285295},285295,285295,285295,285295]
["Bh3",{"$f":"B73+900","v":295911},{"$f":"B81","v":295911},295911,295911,295911,295911]
["Bh4",{"$f":"B74+900","v":314654},{"$f":"B82","v":314654},314654,314654,314654,314654]
[]
["Områdetillæg",null,"ikke reguleret-  ikke pensionsgivende"]
[null,null,null,"Stedtillægsområde"]
["Basistrin","II","III","IV","V","VI"]
["Læ1",0,3900,6900,10800,13800]
["Læ2",0,3300,5700,9000,11400]
["Læ3",0,2100,3900,6000,7500]
["Læ4",0,2100,3900,6000,7500]
["Bh1",0,4500,7500,12000,15000]
["Bh2",0,3900,6900,10800,13800]
["Bh3",0,3600,6300,9900,12600]
["Bh4",0,3600,6300,9900,12600]
[]
[]
[null,{"$f":"B88/B60","v":0},{"$f":"C88/C60","v":1.1072190683254822E-2},{"$f":"D88/D60","v":1.9124692998349235E-2},{"$f":"E88/E60","v":3.0196883681604059E-2},{"$f":"F88/F60","v":3.8249385996698471E-2}]
[null,0,1.5,2.5,4,5]
[]
["Basislønsatserne er rettet til pr. 1. okt 2006 og igen 30. maj 2013 og 1. aug 2013"]
[]
["Midlertidigt områdetillæg 2007:"]
[]
["årligt","Stedtillægsområde"]
["Basistrin","II til III","III til IV","IV til V","V til VI"]
["Læ1",{"$f":"(C87-B87)/3","v":1300},1000,1300,1000]
["Læ2",1100,800,1100,800]
["Læ3",{"$f":"(C91-B91)/3","v":1500},1000,1500,1000]
["Bh1",1300,1000,1300,1000]
["Bh2",1200,900,1200,900]
["Bh3",1200,900,1200,900]
[]
["månedligt","Stedtillægsområde"]
["Basistrin","II til III","III til IV","IV til V","V til VI"]
["Læ1",{"$f":"B106/12","v":108.33333333333333},83.333333333333329,108.33333333333333,83.333333333333329]
["Læ2",91.666666666666671,66.666666666666671,91.666666666666671,66.666666666666671]
["Læ3",125,83.333333333333329,125,83.333333333333329]
["Bh1",108.33333333333333,83.333333333333329,108.33333333333333,83.333333333333329]
["Bh2",100,75,100,75]
["Bh3",100,75,100,75]
[]
[]
["Stilling","Pension","Souschef","SupplPension","Param","JubGrat"]
["Bh1","L",0,"NEJ",null,6000]
["Bh2","E24",19300,"JA","x",7600]
["Bh3","E25",null,null,null,9000]
["Bh4","E27",null,null,null,0]
["Læ1","E30"]
["Læ2","E31"]
["Læ3","E32"]
["Læ4","E33"]
[null,"E35"]
[null,"E36"]
[null,"E37"]
[null,"E38"]
[null,"E40"]
[null,"E42"]
[null,"E43"]
[null,"E44"]
[null,"E45"]
[null,"E46"]
[null,"E47"]
[null,"E48"]
[null,"E49"]
[null,"P24"]
[null,"P25"]
[null,"P27"]
[null,"P30"]
[null,"P31"]
[null,"P32"]
[null,"P33"]
[null,"P35"]
[null,"P36"]
[null,"P37"]
[null,"P38"]
[null,"P40"]
[null,"P42"]

{"sheet":"Ex09_10","index":35,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":true,"merged":[[2,2,41,2]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 28-42.","2008/09","NN",{"$f":"D1","v":"NN"},{"$f":"E1","v":"NN"},"NN","NN","NN","NN","NN","NN","NN","NN","NN","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-jul","AUG 09","SEP09","OKT 09","NOV 09","DEC 09","JAN 10","FEB 10","MAR 10","APR 10","MAJ10","JUN 10","JUL 10","ansat 14. feb 10"]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage","Start med at udfylde linie 88 og 98 i denne kolonne!",1,1,1,1,1,1,0.5357142857142857,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. februar: 15/28"]
[4,"Basisløntrin, Læ1, Læ2, Læ3, Bh1, Bh2 Bh3",null,"Bh1",{"$f":"D4","v":"Bh1"},{"$f":"E4","v":"Bh1"},"Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[{"$f":"A4+1","v":5},"12 års anciennitet 1. april 09: skriv A\n12 års anc. senere end april 09: skriv B",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":""},"","","","","","","","","","","","B' skal først skrives fra den måneds lønberegning, \nhvor det er aktuelt!"]
[6,"Pensionsordning",null,"L",{"$f":"$D6","v":"L"},{"$f":"$D6","v":"L"},"L","L","L","L","L","L","L","L","L","Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[7,"Procentregulering +1",null,1.2886280000000001,1.2886280000000001,1.2965439999999999,1.2965439999999999,1.2965439999999999,1.2965439999999999,1.2965439999999999,1.2965439999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,"se i løntabel"]
[8,"Skolens stedtillægsområde",null,3,{"$f":"$D8","v":3},3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6"]
[{"$f":"A8+1","v":9},"Beskæftigelsesgrad",null,null,{"$f":"D9","v":0},{"$f":"E9","v":0},{"$f":"F9","v":0},0,0,0.8,{"$f":"J9","v":0.8},0.8,0.8,0.8,0.8,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[10,"Undervisningstimer årligt",null,null,{"$f":"D10","v":0},0,0,0,0,660,660,660,660,660,660,"Iflg aktivitetsplan. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[11,"Årligt souscheftillæg i grundbeløb,\nskriv 14.700.",null,null,{"$f":"D11","v":0},0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP, indgår i garantitillægsberegningen"]
[12,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[{"$f":"A12+1","v":13},"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D13","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[14,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[15,"Kval.tillæg, ikke afhængig af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[16,"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,12000,12000,12000,12000,12000,12000,"pensionsgivende, indgår i garantitillægsberegningen"]
[{"$f":"A16+1","v":17},"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[18,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[19,"Suppl. pension i LP JA/NEJ",null,"NEJ",{"$f":"D19","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[20,"Lokalaftalt fast suppl. ulempegodtgørelse",null,0,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[21,"Planlagte feriedage",null,null,null,null,null,null,null,null,null,null,null,null,20,"Normalt 5 dage i aug og 20 dage i juli."]
[22,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,null,null,null,null,null,null,null,null,null,null,null,20,"Se pjecen \"Ferievejledning 2010\""]
[23,"Gennemsnitlig BG i 2008",null,0,{"$f":"D23","v":0},0,0,0,0,0,0,0,null,null,null,"Benyttes ved beregning af feriedifference."]
[24,"Gennemsnitlig BG i 2009",null,"Kalenderårets gennemsnit benyttes ved beregning af feriedifference",null,null,null,null,null,null,null,null,0,{"$f":"M24","v":0},{"$f":"N24","v":0},"Benyttes ved beregning af feriedifference."]
[25,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,2,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 78"]
[26,"Skatteprocent",null,null,{"$f":"D26","v":0},{"$f":"E26","v":0},0,0,0,42,42,42,42,42,42,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[27,"Månedligt skattefradrag",null,null,{"$f":"D27","v":0},0,0,0,0,5000,5000,5000,5000,5000,5000]
[28,"Km.godtgørelse, lav sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 1,90 kr. pr. km."]
[29,"Km.godtgørelse, høj sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 3,56 kr. pr. km."]
[30,"Timedagpenge (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 97,50 kr. pr. døgn"]
[31,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ved 25: 5.900 kr., 40: 7.400 kr. og 50 års jubilæum: 8.800 kr."]
[32,"Flydende tillæg (beregn selv!)",null,null,null,null,null,null,null,null,null,null,null,null,null,"aug 09: 18,69 kr., okt 09: 18,80, apr. 10: 19,00 kr. pr. time"]
[33,"Arbejds- og arbejdstidsbestemte tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[34,"Merarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[35,"Overtidsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[36,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning 2010\""]
[37,"Særlig feriegodtgørelse (Ferietillæg) 1,5%",null,"1,5% af beregningsgrundlaget for 2009",null,null,null,null,null,null,null,null,{"$f":"IF(M21>0,ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(N21>0,M37=0),ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(O21>0,SUM(M37:N37)=0),ROUND(1.5%*P88,2),0)","v":0},"Udbetales i den måned hovedferien begynder, normalt juli"]
[38,"Resultatlønstillæg"]
[39,"Engangs nylønstillæg"]
[40,"Praktiklærervederlag"]
[41,"Censorvederlag"]
[42,"andet"]
[43,"Måned",{"$f":"C2","v":"jan-jul"},{"$f":"D2","v":"AUG 09"},{"$f":"E2","v":"SEP09"},"OKT 09","NOV 09","DEC 09","JAN 10","FEB 10","MAR 10","APR 10","MAJ10","JUN 10","JUL 10","SUM"]
[44,"Basisløn",null,{"$f":"ROUND(IF(D9>0,ROUND((ROUND(VLOOKUP(D4,basistabel,2,0)*D7,0))/12,2),0)*D9*D3,2)","v":0},0,0,0,0,0,{"$f":"ROUND(IF(J9>0,ROUND((ROUND(VLOOKUP(J4,basistabel,2,0)*J7,0))/12,2),0)*J9*J3,2)","v":9418.4699999999993},17581.14,17772.54,17772.54,17772.54,17772.54,{"$f":"SUM(D44:O44)","v":98089.770000000019}]
[{"$f":"A44+1","v":45},"Områdetillæg",null,{"$f":"ROUND(IF(D9>0,ROUND((VLOOKUP(D4,omraadetabel,D8,0))/12,2),0)*D9*D3,2)","v":0},0,0,0,0,0,160.71,300,300,300,300,300,1660.71]
[{"$f":"A45+1","v":46},"Undervisningstillæg",null,{"$f":"ROUND(SUM(D102:D105)*D3,2)","v":0},0,0,0,0,0,653.22,1219.3499999999999,1232.55,1232.55,1232.55,1232.55,6802.77]
[47,"Souscheftillæg",null,{"$f":"ROUND(D11*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Funktionstillæg 1",null,{"$f":"ROUND(D12*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Funktionstillæg 2",null,{"$f":"ROUND(D13*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Funktionstillæg 3",null,{"$f":"ROUND(D14*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Kvalifikationstillæg 1",null,{"$f":"ROUND(D15*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Kvalifikationstillæg 2",null,{"$f":"ROUND(D16*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,555.66,1037.24,1048.53,1048.53,1048.53,1048.53,5787.0199999999995]
[53,"Kvalifikationstillæg 3",null,{"$f":"ROUND(D17*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Udligningstillæg beregnet 1. aug 2004",null,{"$f":"ROUND(D18*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Garantilønstillæg",null,{"$f":"ROUND(IF(OR(D$5=\"A\",D$5=\"B\"),MAX(235800+32300*(LEFT(D$4)=\"L\")-VLOOKUP(D4,basistabel,2,0)-SUM(D$15:D$18),0),0)/12*D$7*D$9*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[56,"OK08-tillæg ikke pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5<>\"B\")","v":0},0,0,0,0,0,185.22,345.75,{"$f":"MAX(ROUND((IF(RIGHT(L4)=\"1\",4000)+IF(OR(RIGHT(L4)=\"2\",RIGHT(L4)=\"3\"),6000))*L7/12*L9*L3,2)-L55,0)*(L5<>\"B\")","v":349.51},{"$f":"MAX(ROUND((IF(RIGHT(M4)=\"1\",4000)+IF(OR(RIGHT(M4)=\"2\",RIGHT(M4)=\"3\"),6000))*M7/12*M9*M3,2)-M55,0)*(M5<>\"B\")","v":349.51},{"$f":"MAX(ROUND((IF(RIGHT(N4)=\"1\",4000)+IF(OR(RIGHT(N4)=\"2\",RIGHT(N4)=\"3\"),6000))*N7/12*N9*N3,2)-N55,0)*(N5<>\"B\")","v":349.51},{"$f":"MAX(ROUND((IF(RIGHT(O4)=\"1\",4000)+IF(OR(RIGHT(O4)=\"2\",RIGHT(O4)=\"3\"),6000))*O7/12*O9*O3,2)-O55,0)*(O5<>\"B\")","v":349.51},1929.01]
[57,"OK08-tillæg pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(E4)=\"1\",4000)+IF(OR(RIGHT(E4)=\"2\",RIGHT(E4)=\"3\"),6000))*E7/12*E9*E3,2)-E55,0)*(E5=\"B\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[58,"Ulempegodtgørelse",null,{"$f":"IF(D44>0,ROUND(IF(D$9>=0.5,540*D$7,270*D$7)/12*D3,2),0)","v":0},0,0,0,0,0,31.26,58.34,58.98,58.98,58.98,58.98,325.52000000000004]
[59,"Fast lokalaftalt godtgørelse",null,{"$f":"D20*D3","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Gruppelivstillæg",null,{"$f":"IF(D9>=0.4054,108.35*D3,0)","v":0},0,0,0,0,0,58.044642857142854,108.35,108.35,108.35,108.35,108.35,599.79464285714289]
[61,"Lønfradrag for ikke optjent ferie mv.",null,{"$f":"-(MAX(0,MIN(D21,D22))+D25)*4.62%*SUM(D44:D60)","v":0},{"$f":"-(MAX(0,MIN(E21,E22))+E25)*4.62%*SUM(E44:E60)","v":0},0,0,0,0,0,0,0,-1928.4305039999995,0,-19284.305039999996,-21212.735543999996]
[62,"Feriedifference",null,{"$f":"(D21-D22)*4.62%*(D23-D9)*(D3=1)*IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)*(D23>0)","v":0},{"$f":"(E21-E22)*4.62%*(E23-E9)*(E3=1)*IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)*(E23>0)","v":0},{"$f":"(F21-F22)*4.62%*(F23-F9)*(F3=1)*IF(F9>0,(F44+F45+F52+F53+F54+F55+F56+F57)/F9,0)*(F23>0)","v":0},{"$f":"(G21-G22)*4.62%*(G23-G9)*(G3=1)*IF(G9>0,(G44+G45+G52+G53+G54+G55+G56+G57)/G9,0)*(G23>0)","v":0},{"$f":"(H21-H22)*4.62%*(H23-H9)*(H3=1)*IF(H9>0,(H44+H45+H52+H53+H54+H55+H56+H57)/H9,0)*(H23>0)","v":0},{"$f":"(I21-I22)*4.62%*(I24-I9)*(I3=1)*IF(I9>0,(I44+I45+I52+I53+I54+I55+I56+I57)/I9,0)*(I24>0)","v":0},0,0,0,0,0,0,0]
[63,"Engangsudbetalinger iflg. specifikation",null,{"$f":"SUM(D32:D42)+MAX(D31-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Skattefri engangsudbetalinger iflg. spec.",null,{"$f":"SUM(D28:D30)+IF(D31>0,MIN(D31,8000),0)","v":0},{"$f":"SUM(E28:E30)+IF(E31>0,MIN(E31,8000),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[65,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,{"$f":"SUM(D44:D64)","v":0},{"$f":"SUM(E44:E64)","v":0},0,0,0,0,11062.58464285714,20650.169999999998,20870.459999999995,18942.029495999996,20870.459999999995,1586.1549599999998,93981.859098857109]
[66,"Pensionstillæg basisløn",null,{"$f":"ROUND(D44*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E44*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,543.13,1013.85,1024.8800000000001,1024.8800000000001,1024.8800000000001,1024.8800000000001,5656.5000000000009]
[67,"Pensionstillæg undervisningstillæg",null,{"$f":"ROUND(D46*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E46*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,37.67,70.319999999999993,71.08,71.08,71.08,71.08,392.30999999999995]
[68,"Pensionstillæg souscheftillæg",null,{"$f":"ROUND(D47*17.3%/3,2)","v":0},{"$f":"ROUND(E47*17.3%/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[69,"Pensionstillæg Funktionstillæg 1",null,{"$f":"ROUND(D48*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E48*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[70,"Pensionstillæg Funktionstillæg 2",null,{"$f":"ROUND(D49*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E49*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[71,"Pensionstillæg Funktionstillæg 3",null,{"$f":"ROUND(D50*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E50*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[72,"Pensionstillæg Kvalifikationstillæg 1",null,{"$f":"ROUND(D51*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E51*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[73,"Pensionstillæg Kvalifikationstillæg 2",null,{"$f":"ROUND(D52*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E52*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,32.04,59.81,60.47,60.47,60.47,60.47,333.73]
[74,"Pensionstillæg Kvalifikationstillæg 3",null,{"$f":"ROUND(D53*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Pensionstillæg af udligningstillæg",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[76,"Pensionstillæg garantilønstillæg",null,{"$f":"ROUND(D55*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E55*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[77,"Pensionstillæg pensionsg. OK08-tillæg",null,{"$f":"ROUND(D57*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E57*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[78,"Supplerende pensionstillæg på 18%",null,{"$f":"((SUM(D44:D60)-230328.08*D7*D9/12)*0.7%/3*((D65-D61)>230328.08/12*D7*D9)*(LEFT(D4)=\"B\")+(SUM(D44:D60)-275936.7*D7*D9/12)*0.7%/3*(SUM(D44:D60)>275936.7/12*D7*D9)*(LEFT(D4)=\"L\"))*(LEFT(D6)<>\"L\")*(LEFT(D19)=\"J\")","v":0},{"$f":"((SUM(E44:E60)-230328.08*E7*E9/12)*0.7%/3*((E65-E61)>230328.08/12*E7*E9)*(LEFT(E4)=\"B\")+(SUM(E44:E60)-275936.7*E7*E9/12)*0.7%/3*(SUM(E44:E60)>275936.7/12*E7*E9)*(LEFT(E4)=\"L\"))*(LEFT(E6)<>\"L\")*(LEFT(E19)=\"J\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[79,"Fradrag i pensionstillæg for ikke optjent ferie mv.",null,{"$f":"ROUND(-(D22+D25)*4.62%*SUM(D66:D78),2)","v":0},0,0,0,0,0,0,0,0,-106.85,0,-1068.54,-1175.3899999999999]
[80,"Feriedifference af pension",null,{"$f":"IF(OR(D62=0,D9=0),0,(D66+D73+D74+D76+D77)/D9*4.62%*(D23-D9)*(D21-D22))","v":0},{"$f":"IF(OR(E62=0,E9=0),0,(E66+E73+E74+E76+E77)/E9*4.62%*(E23-E9)*(E21-E22))","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(M62=0,M9=0),0,(M66+M73+M74+M76+M77)/M9*4.62%*(M24-M9)*(M21-M22))","v":0},{"$f":"IF(OR(N62=0,N9=0),0,(N66+N73+N74+N76+N77)/N9*4.62%*(N24-N9)*(N21-N22))","v":0},{"$f":"IF(OR(O62=0,O9=0),0,(O66+O73+O74+O76+O77)/O9*4.62%*(O24-O9)*(O21-O22))","v":0},0]
[81,"Pensionstillæg i alt",null,{"$f":"SUM(D66:D80)","v":0},{"$f":"SUM(E66:E80)","v":0},0,0,0,0,612.83999999999992,1143.98,1156.43,1049.5800000000002,1156.43,87.8900000000001,5207.1500000000005]
[{"$f":"A81+1","v":82},"Egetbidrag til ATP",null,{"$f":"D94/3","v":0},{"$f":"E94/3","v":0},0,0,0,0,30,90,90,90,90,90,{"$f":"SUM(D82:O82)","v":480}]
[{"$f":"A82+1","v":83},"AMB-grundlag",null,{"$f":"SUM(D44:D63)-D82","v":0},0,0,0,0,0,11032.58464285714,20560.169999999998,20780.459999999995,18852.029495999996,20780.459999999995,1496.1549599999998,{"$f":"SUM(D83:O83)","v":93501.859098857109}]
[{"$f":"A83+1","v":84},"AM-bidrag",null,{"$f":"ROUND(D83*8%,0)","v":0},{"$f":"ROUND(E83*8%,0)","v":0},0,0,0,0,883,1645,1662,1508,1662,120,7480]
[85,"A-indkomst",null,{"$f":"D83-D84","v":0},{"$f":"E83-E84","v":0},0,0,0,0,10149.58464285714,18915.169999999998,19118.459999999995,17344.029495999996,19118.459999999995,1376.1549599999998,86021.859098857123]
[86,"Skattegrundlag",null,{"$f":"ROUND(D85-D27,-1)","v":0},0,0,0,0,0,5150,13920,14120,12340,14120,-3620]
[87,"Skat",null,{"$f":"ROUND(D86*D26/100,0)","v":0},0,0,0,0,0,2163,5846,5930,5183,5930,-1520,23532]
[88,"Feriegodtgørelsesgrundlag, jan-dec 09",null,{"$f":"SUM(D44:D63)","v":0},{"$f":"SUM(E44:E63)","v":0},{"$f":"SUM(F44:F63)","v":0},{"$f":"SUM(G44:G63)","v":0},{"$f":"SUM(H44:H63)","v":0},"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,null,null,{"$f":"SUM(C88:O88)","v":0}]
[89,"Feriegodtgørelsesgrundlag, jan-juli 10",null,"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,{"$f":"SUM(I44:I63)","v":0},{"$f":"SUM(J44:J63)","v":11062.58464285714},{"$f":"SUM(K44:K63)","v":20650.169999999998},{"$f":"SUM(L44:L63)","v":20870.459999999995},{"$f":"SUM(M44:M63)-M37","v":18942.029495999996},{"$f":"SUM(N44:N63)-N37","v":20870.459999999995},{"$f":"SUM(O44:O63)-O37","v":1586.1549599999998},93981.859098857109]
[90,"Egetbidrag til LP",null,{"$f":"D81","v":0},{"$f":"E81","v":0},0,0,0,0,612.83999999999992,1143.98,1156.43,1049.5800000000002,1156.43,87.8900000000001,5207.1500000000005]
[91,"Arbejdsgiverbidrag til LP",null,{"$f":"D90*2","v":0},{"$f":"E90*2","v":0},0,0,0,0,1225.6799999999998,2287.96,2312.86,2099.1600000000003,2312.86,175.7800000000002,10414.300000000001]
[92,"Arbejdsgiverbidrag til ATP",null,{"$f":"D94*2/3","v":0},{"$f":"E94*2/3","v":0},0,0,0,0,60,180,180,180,180,180,960]
[93,"Skolens samlede indbetaling til LP",null,{"$f":"D90+D91","v":0},{"$f":"E90+E91","v":0},0,0,0,0,1838.5199999999998,3431.94,3469.29,3148.7400000000007,3469.29,263.6700000000003,15621.450000000003]
[94,"Skolens samlede indbetaling til ATP",null,{"$f":"57.6*(((D9*D3)>=9/37)+((D9*D3)>=18/37)+((D9*D3)>=27/37))","v":0},{"$f":"57.6*(((E9*E3)>=9/37)+((E9*E3)>=18/37)+((E9*E3)>=27/37))","v":0},{"$f":"57.6*(((F9*F3)>=9/37)+((F9*F3)>=18/37)+((F9*F3)>=27/37))","v":0},{"$f":"57.6*(((G9*G3)>=9/37)+((G9*G3)>=18/37)+((G9*G3)>=27/37))","v":0},{"$f":"57.6*(((H9*H3)>=9/37)+((H9*H3)>=18/37)+((H9*H3)>=27/37))","v":0},{"$f":"90*(((I9*I3)>=9/37)+((I9*I3)>=18/37)+((I9*I3)>=27/37))","v":0},{"$f":"90*(((J9*J3)>=9/37)+((J9*J3)>=18/37)+((J9*J3)>=27/37))","v":90},270,270,270,270,270,1440]
[95,"Skolens indbetaling til tjenestemandspension",null,{"$f":"IF(OR(LEFT(D6)=\"P\",LEFT(D6)=\"E\"),VLOOKUP(VALUE(MID(D6,2,2)),Skalalontabel,7,0)*D9/12*15%*MIN(1,D9)*D3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Indbetaling til Gruppeliv",null,{"$f":"108.35*(D9>=0.4054)","v":0},{"$f":"108.35*(E9>=0.4054)","v":0},0,0,0,0,108.35,108.35,108.35,108.35,108.35,108.35,650.1]
[97,"Løn til den ansattes disposition",null,{"$f":"D65-(D87+D82+D84+D96)","v":0},{"$f":"E65-(E87+E82+E84+E96)","v":0},0,0,0,0,7878.23464285714,12960.819999999998,13080.109999999995,12052.679495999995,13080.109999999995,2787.8049599999999,{"$f":"SUM(C97:O97)","v":61839.759098857125}]
[98,"Feriepengeberegningsgrundlag, jan-dec 09",null,{"$f":"(SUM(D44:D63)+D81)*(1-12/260*D21)","v":0},{"$f":"(SUM(E44:E63)+E81)*(1-12/260*E21)","v":0},{"$f":"(SUM(F44:F63)+F81)*(1-12/260*F21)","v":0},{"$f":"(SUM(G44:G63)+G81)*(1-12/260*G21)","v":0},{"$f":"(SUM(H44:H63)+H81)*(1-12/260*H21)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,0]
[99,"Feriepengeberegningsgrundlag, jan-jul 10",null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(I$44:I$63)+I$81)*(1-12/260*I$21)","v":0},{"$f":"(SUM(J$44:J$63)+J$81)*(1-12/260*J$21)","v":11675.42464285714},{"$f":"(SUM(K$44:K$63)+K$81)*(1-12/260*K$21)","v":21794.149999999998},{"$f":"(SUM(L$44:L$63)+L$81)*(1-12/260*L$21)","v":22026.889999999996},{"$f":"(SUM(M$44:M$63)-M37+M$81)*(1-12/260*M$21)","v":19991.609495999997},{"$f":"(SUM(N$44:N$63)-N37+N$81)*(1-12/260*N$21)","v":22026.889999999996},{"$f":"(SUM(O$44:O$63)-O37+O$81)*(1-12/260*O$21)","v":128.77268923076915},97643.736828087902]
[100,"Beregningsgrundlag for feriedifference",null,{"$f":"IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)","v":0},{"$f":"IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)","v":0},0,0,0,0,12900.074999999997,24080.162499999999,24338.224999999995,24338.224999999995,24338.224999999995,24338.224999999995]
[{"$f":"A100+1","v":101},"Beregningsgrundlag af feriediff.for pension",null,{"$f":"IF(D9>0,(D66+D73+D74+D76+D77)/D9,0)","v":0},{"$f":"IF(E9>0,(E66+E73+E74+E76+E77)/E9,0)","v":0},0,0,0,0,718.96249999999986,1342.075,1356.6875,1356.6875,1356.6875,1356.6875]
[{"$f":"A101+1","v":102},"læ:   0-650, bh:   0-750",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>=650,650*ROUND(12.5*D$7,2)/12,D$10*ROUND(12.5*D$7,2)/12),IF(D$10>=750,750*ROUND(17.1*D$7,2)/12,D$10*ROUND(17.1*D$7,2)/12))","v":0},0,0,0,0,0,1219.3500000000001,1219.3500000000001,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>=650,650*ROUND(12.5*L$7,2)/12,L$10*ROUND(12.5*L$7,2)/12),IF(L$10>=750,750*ROUND(17.1*L$7,2)/12,L$10*ROUND(17.1*L$7,2)/12))","v":1232.55},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>=650,650*ROUND(12.5*M$7,2)/12,M$10*ROUND(12.5*M$7,2)/12),IF(M$10>=750,750*ROUND(17.1*M$7,2)/12,M$10*ROUND(17.1*M$7,2)/12))","v":1232.55},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>=650,650*ROUND(12.5*N$7,2)/12,N$10*ROUND(12.5*N$7,2)/12),IF(N$10>=750,750*ROUND(17.1*N$7,2)/12,N$10*ROUND(17.1*N$7,2)/12))","v":1232.55},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>=650,650*ROUND(12.5*O$7,2)/12,O$10*ROUND(12.5*O$7,2)/12),IF(O$10>=750,750*ROUND(17.1*O$7,2)/12,O$10*ROUND(17.1*O$7,2)/12))","v":1232.55},"specifikation af uv.tillæg"]
[{"$f":"A102+1","v":103},"læ: 650-700, bh: 750-800",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>650,IF(D$10>=700,50*ROUND(75*D$7,2)/12,(D$10-650)*ROUND(75*D$7,2)/12),0),IF(D$10>750,IF(D$10>=800,50*ROUND(50*D$7,2)/12,(D$10-750)*ROUND(50*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>650,IF(L$10>=700,50*ROUND(75*L$7,2)/12,(L$10-650)*ROUND(75*L$7,2)/12),0),IF(L$10>750,IF(L$10>=800,50*ROUND(50*L$7,2)/12,(L$10-750)*ROUND(50*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>650,IF(M$10>=700,50*ROUND(75*M$7,2)/12,(M$10-650)*ROUND(75*M$7,2)/12),0),IF(M$10>750,IF(M$10>=800,50*ROUND(50*M$7,2)/12,(M$10-750)*ROUND(50*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>650,IF(N$10>=700,50*ROUND(75*N$7,2)/12,(N$10-650)*ROUND(75*N$7,2)/12),0),IF(N$10>750,IF(N$10>=800,50*ROUND(50*N$7,2)/12,(N$10-750)*ROUND(50*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>650,IF(O$10>=700,50*ROUND(75*O$7,2)/12,(O$10-650)*ROUND(75*O$7,2)/12),0),IF(O$10>750,IF(O$10>=800,50*ROUND(50*O$7,2)/12,(O$10-750)*ROUND(50*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A103+1","v":104},"læ: 700-750, bh: 800-835",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>700,IF(D$10>=750,50*ROUND(100*D$7,2)/12,(D$10-700)*ROUND(100*D$7,2)/12),0),IF(D$10>800,IF(D$10>=835,35*ROUND(100*D$7,2)/12,(D$10-800)*ROUND(100*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>700,IF(L$10>=750,50*ROUND(100*L$7,2)/12,(L$10-700)*ROUND(100*L$7,2)/12),0),IF(L$10>800,IF(L$10>=835,35*ROUND(100*L$7,2)/12,(L$10-800)*ROUND(100*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>700,IF(M$10>=750,50*ROUND(100*M$7,2)/12,(M$10-700)*ROUND(100*M$7,2)/12),0),IF(M$10>800,IF(M$10>=835,35*ROUND(100*M$7,2)/12,(M$10-800)*ROUND(100*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>700,IF(N$10>=750,50*ROUND(100*N$7,2)/12,(N$10-700)*ROUND(100*N$7,2)/12),0),IF(N$10>800,IF(N$10>=835,35*ROUND(100*N$7,2)/12,(N$10-800)*ROUND(100*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>700,IF(O$10>=750,50*ROUND(100*O$7,2)/12,(O$10-700)*ROUND(100*O$7,2)/12),0),IF(O$10>800,IF(O$10>=835,35*ROUND(100*O$7,2)/12,(O$10-800)*ROUND(100*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A104+1","v":105},"læ: 750-   , bh: 835-   ",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>750,(D$10-750)*ROUND(125*D$7,2)/12,0),IF(D$10>835,(D$10-835)*ROUND(125*D$7,2)/12,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>750,(L$10-750)*ROUND(125*L$7,2)/12,0),IF(L$10>835,(L$10-835)*ROUND(125*L$7,2)/12,0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>750,(M$10-750)*ROUND(125*M$7,2)/12,0),IF(M$10>835,(M$10-835)*ROUND(125*M$7,2)/12,0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>750,(N$10-750)*ROUND(125*N$7,2)/12,0),IF(N$10>835,(N$10-835)*ROUND(125*N$7,2)/12,0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>750,(O$10-750)*ROUND(125*O$7,2)/12,0),IF(O$10>835,(O$10-835)*ROUND(125*O$7,2)/12,0))","v":0},"specifikation af uv.tillæg"]

{"sheet":"Ex10_11","index":36,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":true,"merged":[[2,2,41,2]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 28-42.","2009/10","NN",{"$f":"D1","v":"NN"},{"$f":"E1","v":"NN"},"NN","NN","NN","NN","NN","NN","NN","NN","NN","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-jul",{"$f":"\"AUG 10\"","v":"AUG 10"},{"$f":"\"SEP10\"","v":"SEP10"},{"$f":"\"OKT 10\"","v":"OKT 10"},{"$f":"\"NOV 10\"","v":"NOV 10"},{"$f":"\"DEC 10\"","v":"DEC 10"},{"$f":"\"JAN 11\"","v":"JAN 11"},{"$f":"\"FEB 11\"","v":"FEB 11"},{"$f":"\"MAR 11\"","v":"MAR 11"},{"$f":"\"APR 11\"","v":"APR 11"},{"$f":"\"MAJ11\"","v":"MAJ11"},{"$f":"\"JUN 11\"","v":"JUN 11"},{"$f":"\"JUL 11\"","v":"JUL 11"},"ansat 14. feb 10"]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage","Start med at udfylde linie 88 og 98 i denne kolonne!",1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. februar: 15/28"]
[4,"Basisløntrin, Læ1, Læ2, Læ3, Bh1, Bh2 Bh3",null,"Bh1",{"$f":"D4","v":"Bh1"},{"$f":"E4","v":"Bh1"},"Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[{"$f":"A4+1","v":5},"12 års anciennitet 1. april 09: skriv A\n12 års anc. senere end april 09: skriv B",null,null,{"$f":"IF(D5<>\"\",D5,\"\")","v":""},{"$f":"IF(E5<>\"\",E5,\"\")","v":""},"","","","","","","","","","B' skal først skrives fra den måneds lønberegning, \nhvor det er aktuelt!"]
[6,"Pensionsordning",null,"L",{"$f":"$D6","v":"L"},{"$f":"$D6","v":"L"},"L","L","L","L","L","L","L","L","L","Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[7,"Procentregulering +1",null,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,{"$f":"L7","v":1.3106599999999999},{"$f":"M7","v":1.3106599999999999},{"$f":"N7","v":1.3106599999999999},"se i løntabel"]
[8,"Skolens stedtillægsområde",null,3,{"$f":"$D8","v":3},3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6"]
[{"$f":"A8+1","v":9},"Beskæftigelsesgrad, aktuel",null,0.66139999999999999,{"$f":"D9","v":0.66139999999999999},{"$f":"E9","v":0.66139999999999999},0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[10,"Undervisningstimer årligt",null,600,{"$f":"D10","v":600},600,600,600,600,600,600,600,600,600,600,"Iflg aktivitetsplan. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[11,"Årligt souscheftillæg i grundbeløb,\nskriv 14.700.",null,null,{"$f":"D11","v":0},0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP, indgår i garantitillægsberegningen"]
[12,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[{"$f":"A12+1","v":13},"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D13","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[14,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[15,"Kval.tillæg, ikke afhængig af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[16,"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,"pensionsgivende, indgår i garantitillægsberegningen"]
[{"$f":"A16+1","v":17},"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[18,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[19,"Suppl. pension i LP JA/NEJ",null,"NEJ",{"$f":"D19","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[20,"Lokalaftalt fast suppl. ulempegodtgørelse",null,0,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[21,"Planlagte feriedage",null,5,null,null,null,null,null,null,null,null,9.9999999999999995E-8,null,20,"Normalt 5 dage i aug og 20 dage i juli."]
[22,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,5,null,null,null,null,null,null,null,null,null,null,0,"Se pjecen \"Ferievejledning 2010\""]
[23,"Gennemsnitlig BG i 2009",null,0,{"$f":"D23","v":0},0,0,0,0,0,0,0,null,null,null,"Benyttes ved beregning af feriedifference."]
[24,"Gennemsnitlig BG i 2010",null,"Kalenderårets gennemsnit benyttes ved beregning af feriedifference",null,null,null,null,null,null,null,null,{"$f":"ROUND((0.8*5.53571428571429+0.6614*5)/11.5357142857143,4)","v":0.67059999999999997},{"$f":"M24","v":0.67059999999999997},{"$f":"N24","v":0.67059999999999997},"Benyttes ved beregning af feriedifference."]
[25,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 78"]
[26,"Skatteprocent",null,42,{"$f":"D26","v":42},{"$f":"E26","v":42},42,42,41,41,41,41,41,41,41,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[27,"Månedligt skattefradrag",null,5000,{"$f":"D27","v":5000},{"$f":"E27","v":5000},5000,5000,5120,5120,5120,5120,5120,5120,5120]
[28,"Km.godtgørelse, lav sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 1,90 kr. pr. km."]
[29,"Km.godtgørelse, høj sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 3,56 kr. pr. km."]
[30,"Timedagpenge (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"i 2009 og 2010: 97,50 kr. pr. døgn"]
[31,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ved 25: 5.900 kr., 40: 7.400 kr. og 50 års jubilæum: 8.800 kr."]
[32,"Flydende tillæg (beregn selv!)",null,null,null,null,null,null,null,null,null,null,null,null,null,"aug 09: 18,69 kr., okt 09: 18,80, apr. 10: 19,00 kr. pr. time"]
[33,"Arbejds- og arbejdstidsbestemte tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[34,"Merarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[35,"Overtidsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[36,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning 2010\""]
[37,"Særlig feriegodtgørelse (Ferietillæg) 1,5%",null,"1,5% af beregningsgrundlaget for 2010",null,null,null,null,null,null,null,null,{"$f":"IF(M21>0,ROUND(1.5%*P88,2),0)","v":2653.37},{"$f":"IF(AND(N21>0,M37=0),ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(O21>0,SUM(M37:N37)=0),ROUND(1.5%*P88,2),0)","v":0},"Udbetales i den måned hovedferien begynder, normalt juli"]
[38,"Resultatlønstillæg"]
[39,"Engangs nylønstillæg"]
[40,"Praktiklærervederlag"]
[41,"Censorvederlag"]
[42,"andet"]
[43,"Måned",{"$f":"C2","v":"jan-jul"},{"$f":"D2","v":"AUG 10"},{"$f":"E2","v":"SEP10"},"OKT 10","NOV 10","DEC 10","JAN 11","FEB 11","MAR 11","APR 11","MAJ11","JUN 11","JUL 11","SUM"]
[44,"Basisløn",null,{"$f":"ROUND(IF(D9>0,ROUND((ROUND(VLOOKUP(D4,basistabel,2,0)*D7,0))/12,2),0)*D9*D3,2)","v":14693.44},14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,{"$f":"SUM(D44:O44)","v":176321.28}]
[{"$f":"A44+1","v":45},"Områdetillæg",null,{"$f":"ROUND(IF(D9>0,ROUND((VLOOKUP(D4,omraadetabel,D8,0))/12,2),0)*D9*D3,2)","v":248.03},248.03,248.03,248.03,248.03,248.03,248.03,248.03,248.03,248.03,248.03,248.03,2976.3600000000006]
[{"$f":"A45+1","v":46},"Undervisningstillæg",null,{"$f":"ROUND(SUM(D102:D105)*D3,2)","v":1120.5},1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,13446]
[47,"Souscheftillæg",null,{"$f":"ROUND(D11*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Funktionstillæg 1",null,{"$f":"ROUND(D12*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Funktionstillæg 2",null,{"$f":"ROUND(D13*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Funktionstillæg 3",null,{"$f":"ROUND(D14*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Kvalifikationstillæg 1",null,{"$f":"ROUND(D15*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Kvalifikationstillæg 2",null,{"$f":"ROUND(D16*D$7*D$9/12*D3,2)","v":866.87},866.87,866.87,866.87,866.87,866.87,866.87,866.87,866.87,866.87,866.87,866.87,10402.440000000002]
[53,"Kvalifikationstillæg 3",null,{"$f":"ROUND(D17*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Udligningstillæg beregnet 1. aug 2004",null,{"$f":"ROUND(D18*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Garantilønstillæg",null,{"$f":"ROUND(IF(OR(D$5=\"A\",D$5=\"B\"),MAX(235800+32300*(LEFT(D$4)=\"L\")-VLOOKUP(D4,basistabel,2,0)-SUM(D$15:D$18),0),0)/12*D$7*D$9*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[56,"OK08-tillæg ikke pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5<>\"B\")","v":288.95999999999998},288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,3467.52]
[57,"OK08-tillæg pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(E4)=\"1\",4000)+IF(OR(RIGHT(E4)=\"2\",RIGHT(E4)=\"3\"),6000))*E7/12*E9*E3,2)-E55,0)*(E5=\"B\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[58,"Ulempegodtgørelse",null,{"$f":"IF(D44>0,ROUND(IF(D$9>=0.5,540*D$7,270*D$7)/12*D3,2),0)","v":58.98},58.98,58.98,58.98,58.98,58.98,58.98,58.98,58.98,58.98,58.98,58.98,707.7600000000001]
[59,"Fast lokalaftalt godtgørelse",null,{"$f":"D20*D3","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Gruppelivstillæg",null,{"$f":"IF(D9>=0.4054,108.35*D3,0)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,1300.1999999999998]
[61,"Lønfradrag for ikke optjent ferie mv.",null,{"$f":"-(MAX(0,MIN(D21,D22))+D25)*4.62%*SUM(D44:D60)","v":-4015.9650299999989},0,0,0,0,0,0,0,0,-8.0319300599999971E-5,0,0,-4015.9651103192996]
[62,"Feriedifference",null,{"$f":"(D21-D22)*4.62%*(D23-D9)*(D3=1)*IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)*(D23>0)","v":0},{"$f":"(E21-E22)*4.62%*(E23-E9)*(E3=1)*IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)*(E23>0)","v":0},{"$f":"(F21-F22)*4.62%*(F23-F9)*(F3=1)*IF(F9>0,(F44+F45+F52+F53+F54+F55+F56+F57)/F9,0)*(F23>0)","v":0},{"$f":"(G21-G22)*4.62%*(G23-G9)*(G3=1)*IF(G9>0,(G44+G45+G52+G53+G54+G55+G56+G57)/G9,0)*(G23>0)","v":0},{"$f":"(H21-H22)*4.62%*(H23-H9)*(H3=1)*IF(H9>0,(H44+H45+H52+H53+H54+H55+H56+H57)/H9,0)*(H23>0)","v":0},{"$f":"(I21-I22)*4.62%*(I24-I9)*(I3=1)*IF(I9>0,(I44+I45+I52+I53+I54+I55+I56+I57)/I9,0)*(I24>0)","v":0},0,0,0,1.0344717859086769E-6,0,206.89435718173542,206.89435821620719]
[63,"Engangsudbetalinger iflg. specifikation",null,{"$f":"SUM(D32:D42)+MAX(D31-8000,0)","v":0},0,0,0,0,0,0,0,0,2653.37,0,0,2653.37]
[64,"Skattefri engangsudbetalinger iflg. spec.",null,{"$f":"SUM(D28:D30)+IF(D31>0,MIN(D31,8000),0)","v":0},{"$f":"SUM(E28:E30)+IF(E31>0,MIN(E31,8000),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[65,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,{"$f":"SUM(D44:D64)","v":13369.164969999998},{"$f":"SUM(E44:E64)","v":17385.129999999997},17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,20038.499920715167,17385.129999999997,17592.024357181734,207465.85924789691]
[66,"Pensionstillæg basisløn",null,{"$f":"ROUND(D44*17.3%/3,2)*(D6=\"L\")","v":847.32},{"$f":"ROUND(E44*17.3%/3,2)*(E6=\"L\")","v":847.32},847.32,847.32,847.32,847.32,847.32,847.32,847.32,847.32,847.32,847.32,10167.839999999998]
[67,"Pensionstillæg undervisningstillæg",null,{"$f":"ROUND(D46*17.3%/3,2)*(D6=\"L\")","v":64.62},{"$f":"ROUND(E46*17.3%/3,2)*(E6=\"L\")","v":64.62},64.62,64.62,64.62,64.62,64.62,64.62,64.62,64.62,64.62,64.62,775.44]
[68,"Pensionstillæg souscheftillæg",null,{"$f":"ROUND(D47*17.3%/3,2)","v":0},{"$f":"ROUND(E47*17.3%/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[69,"Pensionstillæg Funktionstillæg 1",null,{"$f":"ROUND(D48*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E48*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[70,"Pensionstillæg Funktionstillæg 2",null,{"$f":"ROUND(D49*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E49*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[71,"Pensionstillæg Funktionstillæg 3",null,{"$f":"ROUND(D50*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E50*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[72,"Pensionstillæg Kvalifikationstillæg 1",null,{"$f":"ROUND(D51*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E51*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[73,"Pensionstillæg Kvalifikationstillæg 2",null,{"$f":"ROUND(D52*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":49.99},{"$f":"ROUND(E52*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":49.99},49.99,49.99,49.99,49.99,49.99,49.99,49.99,49.99,49.99,49.99,599.88]
[74,"Pensionstillæg Kvalifikationstillæg 3",null,{"$f":"ROUND(D53*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Pensionstillæg af udligningstillæg",null,{"$f":"ROUND(D54*17.3%/3,2)*OR((D7=\"L\"),(LEFT(D20)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[76,"Pensionstillæg garantilønstillæg",null,{"$f":"ROUND(D55*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E55*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[77,"Pensionstillæg pensionsg. OK08-tillæg",null,{"$f":"ROUND(D57*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E57*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[78,"Supplerende pensionstillæg på 18%",null,{"$f":"((SUM(D44:D60)-230328.08*D7*D9/12)*0.7%/3*((D65-D61)>230328.08/12*D7*D9)*(LEFT(D4)=\"B\")+(SUM(D44:D60)-275936.7*D7*D9/12)*0.7%/3*(SUM(D44:D60)>275936.7/12*D7*D9)*(LEFT(D4)=\"L\"))*(LEFT(D6)<>\"L\")*(LEFT(D19)=\"J\")","v":0},{"$f":"((SUM(E44:E60)-230328.08*E7*E9/12)*0.7%/3*((E65-E61)>230328.08/12*E7*E9)*(LEFT(E4)=\"B\")+(SUM(E44:E60)-275936.7*E7*E9/12)*0.7%/3*(SUM(E44:E60)>275936.7/12*E7*E9)*(LEFT(E4)=\"L\"))*(LEFT(E6)<>\"L\")*(LEFT(E19)=\"J\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[79,"Fradrag i pensionstillæg for ikke optjent ferie mv.",null,{"$f":"ROUND(-(D22+D25)*4.62%*SUM(D66:D78)/3,2)","v":-74.069999999999993},{"$f":"ROUND(-(E22+E25)*4.62%*SUM(E66:E78)/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,-74.069999999999993]
[80,"Pensionstillæg af feriedifference",null,{"$f":"IF(OR(D62=0,D9=0),0,(D66+D73+D74+D76+D77)/D9*4.62%*(D23-D9)*(D21-D22))","v":0},{"$f":"IF(OR(E62=0,E9=0),0,(E66+E73+E74+E76+E77)/E9*4.62%*(E23-E9)*(E21-E22))","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(M62=0,M9=0),0,(M66+M73+M74+M76+M77)/M9*4.62%*(M24-M9)*(M21-M22))","v":5.7664445479286273E-8},{"$f":"IF(OR(N62=0,N9=0),0,(N66+N73+N74+N76+N77)/N9*4.62%*(N24-N9)*(N21-N22))","v":0},{"$f":"IF(OR(O62=0,O9=0),0,(O66+O73+O74+O76+O77)/O9*4.62%*(O24-O9)*(O21-O22))","v":11.532889095857255},11.532889153521701]
[81,"Pensionstillæg i alt",null,{"$f":"SUM(D66:D80)","v":887.86000000000013},{"$f":"SUM(E66:E80)","v":961.93000000000006},961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000005766453,961.93000000000006,973.46288909585735,11480.622889153523]
[{"$f":"A81+1","v":82},"Egetbidrag til ATP",null,{"$f":"D94/3","v":38.4},{"$f":"E94/3","v":38.4},38.4,38.4,38.4,60,60,60,60,60,60,60,{"$f":"SUM(D82:O82)","v":612}]
[{"$f":"A82+1","v":83},"AMB-grundlag",null,{"$f":"SUM(D44:D63)-D82","v":13330.764969999998},17346.729999999996,17346.729999999996,17346.729999999996,17346.729999999996,17325.129999999997,17325.129999999997,17325.129999999997,17325.129999999997,19978.499920715167,17325.129999999997,17532.024357181734,{"$f":"SUM(D83:O83)","v":206853.85924789691}]
[{"$f":"A83+1","v":84},"AM-bidrag",null,{"$f":"ROUND(D83*8%,0)","v":1066},{"$f":"ROUND(E83*8%,0)","v":1388},1388,1388,1388,1386,1386,1386,1386,1598,1386,1403,16549]
[85,"A-indkomst",null,{"$f":"D83-D84","v":12264.764969999998},{"$f":"E83-E84","v":15958.729999999996},15958.729999999996,15958.729999999996,15958.729999999996,15939.129999999997,15939.129999999997,15939.129999999997,15939.129999999997,18380.499920715167,15939.129999999997,16129.024357181734,190304.85924789691]
[86,"Skattegrundlag",null,{"$f":"ROUND(D85-D27,-1)","v":7260},10960,10960,10960,10960,10820,10820,10820,10820,13260,10820,11010]
[87,"Skat",null,{"$f":"ROUND(D86*D26/100,0)","v":3049},4603,4603,4603,4603,4436,4436,4436,4436,5437,4436,4514,53592]
[88,"Feriegodtgørelsesgrundlag, jan-dec 10",{"$f":"Ex09_10!P89","v":93981.859098857109},{"$f":"SUM(D44:D63)","v":13369.164969999998},{"$f":"SUM(E44:E63)","v":17385.129999999997},{"$f":"SUM(F44:F63)","v":17385.129999999997},{"$f":"SUM(G44:G63)","v":17385.129999999997},{"$f":"SUM(H44:H63)","v":17385.129999999997},"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,null,null,{"$f":"SUM(C88:H88)","v":176891.54406885713}]
[89,"Feriegodtgørelsesgrundlag, jan-juli 11",null,"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,{"$f":"SUM(I44:I63)","v":17385.129999999997},{"$f":"SUM(J44:J63)","v":17385.129999999997},{"$f":"SUM(K44:K63)","v":17385.129999999997},{"$f":"SUM(L44:L63)","v":17385.129999999997},{"$f":"SUM(M44:M63)-M37","v":17385.129920715168},{"$f":"SUM(N44:N63)-N37","v":17385.129999999997},{"$f":"SUM(O44:O63)-O37","v":17592.024357181734},121902.80427789691]
[90,"Egetbidrag til LP",null,{"$f":"D81","v":887.86000000000013},{"$f":"E81","v":961.93000000000006},961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000005766453,961.93000000000006,973.46288909585735,{"$f":"SUM(D90:O90)","v":11480.622889153523}]
[91,"Arbejdsgiverbidrag til LP",null,{"$f":"D90*2","v":1775.7200000000003},{"$f":"E90*2","v":1923.8600000000001},1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600001153291,1923.8600000000001,1946.9257781917147,22961.245778307046]
[92,"Arbejdsgiverbidrag til ATP",null,{"$f":"D94*2/3","v":76.8},{"$f":"E94*2/3","v":76.8},76.8,76.8,76.8,120,120,120,120,120,120,120,1224]
[93,"Skolens samlede indbetaling til LP",null,{"$f":"D90+D91","v":2663.5800000000004},{"$f":"E90+E91","v":2885.79},2885.79,2885.79,2885.79,2885.79,2885.79,2885.79,2885.79,2885.7900001729936,2885.79,2920.3886672875719,34441.868667460571]
[94,"Skolens samlede indbetaling til ATP",null,{"$f":"57.6*(((D9*D3)>=9/37)+((D9*D3)>=18/37)+((D9*D3)>=27/37))","v":115.2},{"$f":"57.6*(((E9*E3)>=9/37)+((E9*E3)>=18/37)+((E9*E3)>=27/37))","v":115.2},{"$f":"57.6*(((F9*F3)>=9/37)+((F9*F3)>=18/37)+((F9*F3)>=27/37))","v":115.2},{"$f":"57.6*(((G9*G3)>=9/37)+((G9*G3)>=18/37)+((G9*G3)>=27/37))","v":115.2},{"$f":"57.6*(((H9*H3)>=9/37)+((H9*H3)>=18/37)+((H9*H3)>=27/37))","v":115.2},{"$f":"90*(((I9*I3)>=9/37)+((I9*I3)>=18/37)+((I9*I3)>=27/37))","v":180},{"$f":"90*(((J9*J3)>=9/37)+((J9*J3)>=18/37)+((J9*J3)>=27/37))","v":180},180,180,180,180,180,1836]
[95,"Skolens indbetaling til tjenestemandspension",null,{"$f":"IF(OR(LEFT(D6)=\"P\",LEFT(D6)=\"E\"),VLOOKUP(VALUE(MID(D6,2,2)),Skalalontabel,7,0)*D9/12*15%*MIN(1,D9)*D3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Indbetaling til Gruppeliv",null,{"$f":"108.35*(D9>=0.4054)","v":108.35},{"$f":"108.35*(E9>=0.4054)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,1300.1999999999998]
[97,"Løn til den ansattes disposition",null,{"$f":"D65-(D87+D82+D84+D96)","v":9107.414969999998},{"$f":"E65-(E87+E82+E84+E96)","v":11247.379999999997},11247.379999999997,11247.379999999997,11247.379999999997,11394.779999999997,11394.779999999997,11394.779999999997,11394.779999999997,12835.149920715166,11394.779999999997,11506.674357181733,{"$f":"SUM(C97:O97)","v":135412.65924789687}]
[98,"Feriepengeberegningsgrundlag, jan-dec 10",{"$f":"Ex09_10!P99","v":97643.736828087902},{"$f":"(SUM(D44:D63)+D81)*(1-12/260*D21)","v":10966.942284615383},{"$f":"(SUM(E44:E63)+E81)*(1-12/260*E21)","v":18347.059999999998},{"$f":"(SUM(F44:F63)+F81)*(1-12/260*F21)","v":18347.059999999998},{"$f":"(SUM(G44:G63)+G81)*(1-12/260*G21)","v":18347.059999999998},{"$f":"(SUM(H44:H63)+H81)*(1-12/260*H21)","v":18347.059999999998},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(C98:H98)","v":181998.91911270327}]
[99,"Feriepengeberegningsgrundlag, jan-jul 11",null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(I$44:I$63)+I$81)*(1-12/260*I$21)","v":18347.059999999998},{"$f":"(SUM(J$44:J$63)+J$81)*(1-12/260*J$21)","v":18347.059999999998},{"$f":"(SUM(K$44:K$63)+K$81)*(1-12/260*K$21)","v":18347.059999999998},{"$f":"(SUM(L$44:L$63)+L$81)*(1-12/260*L$21)","v":18347.059999999998},{"$f":"(SUM(M$44:M$63)-M37+M$81)*(1-12/260*M$21)","v":18347.059836094097},{"$f":"(SUM(N$44:N$63)-N37+N$81)*(1-12/260*N$21)","v":18347.059999999998},{"$f":"(SUM(O$44:O$63)-O37+O$81)*(1-12/260*O$21)","v":1428.1144035598136},111510.47423965389]
[100,"Beregningsgrundlag for feriedifference",null,{"$f":"IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)","v":24338.221953432116},{"$f":"IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)","v":24338.221953432116},24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116]
[{"$f":"A100+1","v":101},"Beregningsgrundlag af feriediff.for pension",null,{"$f":"IF(D9>0,(D66+D73+D74+D76+D77)/D9,0)","v":1356.6827940731782},{"$f":"IF(E9>0,(E66+E73+E74+E76+E77)/E9,0)","v":1356.6827940731782},1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782]
[{"$f":"A101+1","v":102},"læ:   0-650, bh:   0-750",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>=650,650*ROUND(12.5*D$7,2)/12,D$10*ROUND(12.5*D$7,2)/12),IF(D$10>=750,750*ROUND(17.1*D$7,2)/12,D$10*ROUND(17.1*D$7,2)/12))","v":1120.5},1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>=650,650*ROUND(12.5*L$7,2)/12,L$10*ROUND(12.5*L$7,2)/12),IF(L$10>=750,750*ROUND(17.1*L$7,2)/12,L$10*ROUND(17.1*L$7,2)/12))","v":1120.5},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>=650,650*ROUND(12.5*M$7,2)/12,M$10*ROUND(12.5*M$7,2)/12),IF(M$10>=750,750*ROUND(17.1*M$7,2)/12,M$10*ROUND(17.1*M$7,2)/12))","v":1120.5},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>=650,650*ROUND(12.5*N$7,2)/12,N$10*ROUND(12.5*N$7,2)/12),IF(N$10>=750,750*ROUND(17.1*N$7,2)/12,N$10*ROUND(17.1*N$7,2)/12))","v":1120.5},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>=650,650*ROUND(12.5*O$7,2)/12,O$10*ROUND(12.5*O$7,2)/12),IF(O$10>=750,750*ROUND(17.1*O$7,2)/12,O$10*ROUND(17.1*O$7,2)/12))","v":1120.5},"specifikation af uv.tillæg"]
[{"$f":"A102+1","v":103},"læ: 650-700, bh: 750-800",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>650,IF(D$10>=700,50*ROUND(75*D$7,2)/12,(D$10-650)*ROUND(75*D$7,2)/12),0),IF(D$10>750,IF(D$10>=800,50*ROUND(50*D$7,2)/12,(D$10-750)*ROUND(50*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>650,IF(L$10>=700,50*ROUND(75*L$7,2)/12,(L$10-650)*ROUND(75*L$7,2)/12),0),IF(L$10>750,IF(L$10>=800,50*ROUND(50*L$7,2)/12,(L$10-750)*ROUND(50*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>650,IF(M$10>=700,50*ROUND(75*M$7,2)/12,(M$10-650)*ROUND(75*M$7,2)/12),0),IF(M$10>750,IF(M$10>=800,50*ROUND(50*M$7,2)/12,(M$10-750)*ROUND(50*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>650,IF(N$10>=700,50*ROUND(75*N$7,2)/12,(N$10-650)*ROUND(75*N$7,2)/12),0),IF(N$10>750,IF(N$10>=800,50*ROUND(50*N$7,2)/12,(N$10-750)*ROUND(50*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>650,IF(O$10>=700,50*ROUND(75*O$7,2)/12,(O$10-650)*ROUND(75*O$7,2)/12),0),IF(O$10>750,IF(O$10>=800,50*ROUND(50*O$7,2)/12,(O$10-750)*ROUND(50*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A103+1","v":104},"læ: 700-750, bh: 800-835",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>700,IF(D$10>=750,50*ROUND(100*D$7,2)/12,(D$10-700)*ROUND(100*D$7,2)/12),0),IF(D$10>800,IF(D$10>=835,35*ROUND(100*D$7,2)/12,(D$10-800)*ROUND(100*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>700,IF(L$10>=750,50*ROUND(100*L$7,2)/12,(L$10-700)*ROUND(100*L$7,2)/12),0),IF(L$10>800,IF(L$10>=835,35*ROUND(100*L$7,2)/12,(L$10-800)*ROUND(100*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>700,IF(M$10>=750,50*ROUND(100*M$7,2)/12,(M$10-700)*ROUND(100*M$7,2)/12),0),IF(M$10>800,IF(M$10>=835,35*ROUND(100*M$7,2)/12,(M$10-800)*ROUND(100*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>700,IF(N$10>=750,50*ROUND(100*N$7,2)/12,(N$10-700)*ROUND(100*N$7,2)/12),0),IF(N$10>800,IF(N$10>=835,35*ROUND(100*N$7,2)/12,(N$10-800)*ROUND(100*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>700,IF(O$10>=750,50*ROUND(100*O$7,2)/12,(O$10-700)*ROUND(100*O$7,2)/12),0),IF(O$10>800,IF(O$10>=835,35*ROUND(100*O$7,2)/12,(O$10-800)*ROUND(100*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A104+1","v":105},"læ: 750-   , bh: 835-   ",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>750,(D$10-750)*ROUND(125*D$7,2)/12,0),IF(D$10>835,(D$10-835)*ROUND(125*D$7,2)/12,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>750,(L$10-750)*ROUND(125*L$7,2)/12,0),IF(L$10>835,(L$10-835)*ROUND(125*L$7,2)/12,0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>750,(M$10-750)*ROUND(125*M$7,2)/12,0),IF(M$10>835,(M$10-835)*ROUND(125*M$7,2)/12,0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>750,(N$10-750)*ROUND(125*N$7,2)/12,0),IF(N$10>835,(N$10-835)*ROUND(125*N$7,2)/12,0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>750,(O$10-750)*ROUND(125*O$7,2)/12,0),IF(O$10>835,(O$10-835)*ROUND(125*O$7,2)/12,0))","v":0},"specifikation af uv.tillæg"]

{"sheet":"Ex11_12","index":37,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":true,"merged":[[2,2,41,2]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 28-42.","2010/11","NN",{"$f":"D1","v":"NN"},{"$f":"E1","v":"NN"},"NN","NN","NN","NN","NN","NN","NN","NN","NN","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-jul",{"$f":"\"AUG 11\"","v":"AUG 11"},{"$f":"\"SEP11\"","v":"SEP11"},{"$f":"\"OKT 11\"","v":"OKT 11"},{"$f":"\"NOV 11\"","v":"NOV 11"},{"$f":"\"DEC 11\"","v":"DEC 11"},{"$f":"\"JAN 12\"","v":"JAN 12"},{"$f":"\"FEB 12\"","v":"FEB 12"},{"$f":"\"MAR 12\"","v":"MAR 12"},{"$f":"\"APR 12\"","v":"APR 12"},{"$f":"\"MAJ12\"","v":"MAJ12"},{"$f":"\"JUN 12\"","v":"JUN 12"},{"$f":"\"JUL 12\"","v":"JUL 12"},"ansat 14. feb 10"]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage","Start med at udfylde linie 88 og 98 i denne kolonne!",1,1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. februar 12: 15/29"]
[4,"Basisløntrin, Læ1, Læ2, Læ3, Bh1, Bh2 Bh3",null,"Bh1",{"$f":"D4","v":"Bh1"},{"$f":"E4","v":"Bh1"},"Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","Bh1","basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[{"$f":"A4+1","v":5},"12 års anciennitet 1. april 09: skriv A\n12 års anc. senere end april 09: skriv B",null,null,{"$f":"IF(D5<>\"\",D5,\"\")","v":""},{"$f":"IF(E5<>\"\",E5,\"\")","v":""},"","","","","","","","","","B' skal først skrives fra den måneds lønberegning, \nhvor det er aktuelt!"]
[6,"Pensionsordning",null,"L",{"$f":"$D6","v":"L"},{"$f":"$D6","v":"L"},"L","L","L","L","L","L","L","L","L","Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[7,"Procentregulering +1",null,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.3106599999999999,1.0130399999999999,{"$f":"L7","v":1.0130399999999999},{"$f":"M7","v":1.0130399999999999},{"$f":"N7","v":1.0130399999999999},"se i løntabel"]
[8,"Skolens stedtillægsområde",null,3,{"$f":"$D8","v":3},3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6"]
[{"$f":"A8+1","v":9},"Beskæftigelsesgrad, aktuel",null,0.66139999999999999,{"$f":"D9","v":0.66139999999999999},{"$f":"E9","v":0.66139999999999999},0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[10,"Undervisningstimer årligt",null,600,{"$f":"D10","v":600},600,600,600,600,600,600,600,600,600,600,"Iflg aktivitetsplan. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[11,"Årligt souscheftillæg i grundbeløb,\nskriv 14.700. Pr. 1. april 2012: 19.300 .",null,null,{"$f":"D11","v":0},0,0,0,0,0,0,{"$f":"ROUND(K11*1.31066,-2)","v":0},0,0,0,"altid pensionsgivende i LP, indgår i garantitillægsberegningen"]
[12,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D12","v":0},0,0,0,0,0,0,{"$f":"IF(K12*1.31066>2400,ROUND(K12*1.31066,-2),ROUND(K12*1.31066,0))","v":0},0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[{"$f":"A12+1","v":13},"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D13","v":0},0,0,0,0,0,0,{"$f":"IF(K13*1.31066>2400,ROUND(K13*1.31066,-2),ROUND(K13*1.31066,0))","v":0},0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[14,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[15,"Kval.tillæg, ikke afhængig af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[16,"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,12000,12000,12000,12000,12000,12000,12000,12000,15700,15700,15700,15700,"pensionsgivende, indgår i garantitillægsberegningen"]
[{"$f":"A16+1","v":17},"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[18,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[19,"Suppl. pension i LP JA/NEJ",null,"NEJ",{"$f":"D19","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[20,"Lokalaftalt fast suppl. ulempegodtgørelse",null,0,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[21,"Planlagte feriedage",null,5,null,null,null,null,null,null,null,null,9.9999999999999994E-12,null,20,"Normalt 5 dage i aug og 20 dage i juli."]
[22,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,null,null,null,null,null,null,null,null,null,null,0,"Se pjecen \"Ferievejledning 2011\""]
[23,"Gennemsnitlig BG i 2010",null,{"$f":"Ex10_11!O24","v":0.67059999999999997},{"$f":"D23","v":0.67059999999999997},0.67059999999999997,0.67059999999999997,0.67059999999999997,0.67059999999999997,0.67059999999999997,0.67059999999999997,0.67059999999999997,null,null,null,"Benyttes ved beregning af feriedifference."]
[24,"Gennemsnitlig BG i 2011",null,"Kalenderårets gennemsnit benyttes ved beregning af feriedifference",null,null,null,null,null,null,null,null,0.66139999999999999,{"$f":"M24","v":0.66139999999999999},{"$f":"N24","v":0.66139999999999999},"Benyttes ved beregning af feriedifference."]
[25,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 78"]
[26,"Skatteprocent",null,{"$f":"Ex10_11!O26","v":41},{"$f":"D26","v":41},{"$f":"E26","v":41},41,41,41,41,41,41,41,41,41,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[27,"Månedligt skattefradrag",null,{"$f":"Ex10_11!O27","v":5120},{"$f":"D27","v":5120},5120,5120,5120,5120,5120,5120,5120,5120,5120,5120]
[28,"Km.godtgørelse, lav sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[29,"Km.godtgørelse, høj sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[30,"Timedagpenge (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[31,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[32,"Flydende tillæg (beregn selv!)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[33,"Arbejds- og arbejdstidsbestemte tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[34,"Merarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[35,"Overtidsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[36,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning 2010\""]
[37,"Særlig feriegodtgørelse (Ferietillæg) 1,5%",null,"1,5% af beregningsgrundlaget for 2011",null,null,null,null,null,null,null,null,{"$f":"IF(M21>0,ROUND(1.5%*P88,2),0)","v":3133.2},{"$f":"IF(AND(N21>0,M37=0),ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(O21>0,SUM(M37:N37)=0),ROUND(1.5%*P88,2),0)","v":0},"Udbetales i den måned hovedferien begynder, normalt juli"]
[38,"Resultatlønstillæg"]
[39,"Engangs nylønstillæg"]
[40,"Praktiklærervederlag"]
[41,"Censorvederlag"]
[42,"andet"]
[43,"Måned",{"$f":"C2","v":"jan-jul"},{"$f":"D2","v":"AUG 11"},{"$f":"E2","v":"SEP11"},"OKT 11","NOV 11","DEC 11","JAN 12","FEB 12","MAR 12","APR 12","MAJ12","JUN 12","JUL 12","SUM"]
[44,"Basisløn",null,{"$f":"ROUND(IF(D9>0,ROUND((ROUND(VLOOKUP(D4,basistabel,2,0)*D7,0))/12,2),0)*D9*D3,2)","v":14693.44},14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,14693.44,{"$f":"ROUND(IF(L9>0,ROUND((ROUND(VLOOKUP(L4,basistabel12,2,0)*L7,0))/12,2),0)*L9*L3,2)","v":14885.03},{"$f":"ROUND(IF(M9>0,ROUND((ROUND(VLOOKUP(M4,basistabel12,2,0)*M7,0))/12,2),0)*M9*M3,2)","v":14885.03},{"$f":"ROUND(IF(N9>0,ROUND((ROUND(VLOOKUP(N4,basistabel12,2,0)*N7,0))/12,2),0)*N9*N3,2)","v":14885.03},{"$f":"ROUND(IF(O9>0,ROUND((ROUND(VLOOKUP(O4,basistabel12,2,0)*O7,0))/12,2),0)*O9*O3,2)","v":14885.03},{"$f":"SUM(D44:O44)","v":177087.64}]
[{"$f":"A44+1","v":45},"Områdetillæg",null,{"$f":"ROUND(IF(D9>0,ROUND((VLOOKUP(D4,omraadetabel,D8,0))/12,2),0)*D9*D3,2)","v":248.03},248.03,248.03,248.03,248.03,248.03,248.03,248.03,{"$f":"ROUND(IF(L9>0,ROUND((VLOOKUP(L4,omraadetabel12,L8,0))/12,2),0)*L9*L3,2)","v":248.03},{"$f":"ROUND(IF(M9>0,ROUND((VLOOKUP(M4,omraadetabel,M8,0))/12,2),0)*M9*M3,2)","v":248.03},{"$f":"ROUND(IF(N9>0,ROUND((VLOOKUP(N4,omraadetabel,N8,0))/12,2),0)*N9*N3,2)","v":248.03},{"$f":"ROUND(IF(O9>0,ROUND((VLOOKUP(O4,omraadetabel,O8,0))/12,2),0)*O9*O3,2)","v":248.03},2976.3600000000006]
[{"$f":"A45+1","v":46},"Undervisningstillæg",null,{"$f":"ROUND(SUM(D102:D105)*D3,2)","v":1120.5},1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1135,1135,1135,1135,13504]
[47,"Souscheftillæg",null,{"$f":"ROUND(D11*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Funktionstillæg 1",null,{"$f":"ROUND(D12*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Funktionstillæg 2",null,{"$f":"ROUND(D13*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Funktionstillæg 3",null,{"$f":"ROUND(D14*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Kvalifikationstillæg 1",null,{"$f":"ROUND(D15*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Kvalifikationstillæg 2",null,{"$f":"ROUND(D16*D$7*D$9/12*D3,2)","v":866.87},866.87,866.87,866.87,866.87,866.87,866.87,866.87,876.62,876.62,876.62,876.62,10441.440000000002]
[53,"Kvalifikationstillæg 3",null,{"$f":"ROUND(D17*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Udligningstillæg beregnet 1. aug 2004",null,{"$f":"ROUND(D18*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Garantilønstillæg",null,{"$f":"ROUND(IF(OR(D$5=\"A\",D$5=\"B\"),MAX(235800+32300*(LEFT(D$4)=\"L\")-VLOOKUP(D4,basistabel,2,0)-SUM(D$15:D$18),0),0)/12*D$7*D$9*D3,2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(OR(L$5=\"A\",L$5=\"B\"),MAX(309053.63+42334.32*(LEFT(L$4)=\"L\")-VLOOKUP(L4,basistabel12,2,0)-SUM(L$15:L$18),0),0)/12*L$7*L$9*L3,2)","v":0},{"$f":"ROUND(IF(OR(M$5=\"A\",M$5=\"B\"),MAX(309053.63+42334.32*(LEFT(M$4)=\"L\")-VLOOKUP(M4,basistabel12,2,0)-SUM(M$15:M$18),0),0)/12*M$7*M$9*M3,2)","v":0},{"$f":"ROUND(IF(OR(N$5=\"A\",N$5=\"B\"),MAX(309053.63+42334.32*(LEFT(N$4)=\"L\")-VLOOKUP(N4,basistabel12,2,0)-SUM(N$15:N$18),0),0)/12*N$7*N$9*N3,2)","v":0},{"$f":"ROUND(IF(OR(O$5=\"A\",O$5=\"B\"),MAX(309053.63+42334.32*(LEFT(O$4)=\"L\")-VLOOKUP(O4,basistabel12,2,0)-SUM(O$15:O$18),0),0)/12*O$7*O$9*O3,2)","v":0},{"$f":"ROUND(IF(OR(P$5=\"A\",P$5=\"B\"),MAX(309053.63+42334.32*(LEFT(P$4)=\"L\")-VLOOKUP(P4,basistabel12,2,0)-SUM(P$15:P$18),0),0)/12*P$7*P$9*P3,2)","v":{"$error":"#VALUE!"}}]
[56,"OK08-tillæg ikke pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5<>\"B\")","v":288.95999999999998},288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,288.95999999999998,{"$f":"MAX(ROUND((IF(RIGHT(L4)=\"1\",5200)+IF(OR(RIGHT(L4)=\"2\",RIGHT(L4)=\"3\"),7900))*L7/12*L9*L3,2)-L55,0)*(L5<>\"B\")","v":290.33999999999997},{"$f":"MAX(ROUND((IF(RIGHT(M4)=\"1\",5200)+IF(OR(RIGHT(M4)=\"2\",RIGHT(M4)=\"3\"),7900))*M7/12*M9*M3,2)-M55,0)*(M5<>\"B\")","v":290.33999999999997},{"$f":"MAX(ROUND((IF(RIGHT(N4)=\"1\",5200)+IF(OR(RIGHT(N4)=\"2\",RIGHT(N4)=\"3\"),7900))*N7/12*N9*N3,2)-N55,0)*(N5<>\"B\")","v":290.33999999999997},{"$f":"MAX(ROUND((IF(RIGHT(O4)=\"1\",5200)+IF(OR(RIGHT(O4)=\"2\",RIGHT(O4)=\"3\"),7900))*O7/12*O9*O3,2)-O55,0)*(O5<>\"B\")","v":290.33999999999997},3473.0400000000004]
[57,"OK08-tillæg pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",4000)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),6000))*D7/12*D9*D3,2)-D55,0)*(D5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(E4)=\"1\",4000)+IF(OR(RIGHT(E4)=\"2\",RIGHT(E4)=\"3\"),6000))*E7/12*E9*E3,2)-E55,0)*(E5=\"B\")","v":0},0,0,0,0,0,0,{"$f":"MAX(ROUND((IF(RIGHT(L4)=\"1\",5200)+IF(OR(RIGHT(L4)=\"2\",RIGHT(L4)=\"3\"),7900))*L7/12*L9*L3,2)-L55,0)*(L5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(M4)=\"1\",5200)+IF(OR(RIGHT(M4)=\"2\",RIGHT(M4)=\"3\"),7900))*M7/12*M9*M3,2)-M55,0)*(M5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(N4)=\"1\",5200)+IF(OR(RIGHT(N4)=\"2\",RIGHT(N4)=\"3\"),7900))*N7/12*N9*N3,2)-N55,0)*(N5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(O4)=\"1\",5200)+IF(OR(RIGHT(O4)=\"2\",RIGHT(O4)=\"3\"),7900))*O7/12*O9*O3,2)-O55,0)*(O5=\"B\")","v":0},0]
[58,"Ulempegodtgørelse",null,{"$f":"IF(D44>0,ROUND(IF(D$9>=0.5,540*D$7,270*D$7)/12*D3,2),0)","v":58.98},58.98,58.98,58.98,58.98,58.98,58.98,58.98,{"$f":"IF(L44>0,ROUND(IF(L$9>=0.5,708*L$7,354*L$7)/12*L3,2),0)","v":59.77},{"$f":"IF(M44>0,ROUND(IF(M$9>=0.5,708*M$7,354*M$7)/12*M3,2),0)","v":59.77},{"$f":"IF(N44>0,ROUND(IF(N$9>=0.5,708*N$7,354*N$7)/12*N3,2),0)","v":59.77},{"$f":"IF(O44>0,ROUND(IF(O$9>=0.5,708*O$7,354*O$7)/12*O3,2),0)","v":59.77},710.92]
[59,"Fast lokalaftalt godtgørelse",null,{"$f":"D20*D3","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Gruppelivstillæg",null,{"$f":"IF(D9>0,108.35*D3,0)","v":108.35},{"$f":"IF(E9>0,108.35*E3,0)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,1300.1999999999998]
[61,"Lønfradrag for ikke optjent ferie mv.",null,{"$f":"-(MAX(0,MIN(D21,D22))+D25)*4.62%*SUM(D44:D60)","v":0},{"$f":"-(MAX(0,MIN(E21,E22))+E25)*4.62%*SUM(E44:E60)","v":0},0,0,0,0,0,0,0,-8.1326506799999989E-9,0,0,-8.1326506799999989E-9]
[62,"Feriedifference",null,{"$f":"(D21-D22)*4.62%*(D23-D9)*(D3=1)*IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)*(D23>0)","v":51.723589295433854},{"$f":"(E21-E22)*4.62%*(E23-E9)*(E3=1)*IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)*(E23>0)","v":0},{"$f":"(F21-F22)*4.62%*(F23-F9)*(F3=1)*IF(F9>0,(F44+F45+F52+F53+F54+F55+F56+F57)/F9,0)*(F23>0)","v":0},{"$f":"(G21-G22)*4.62%*(G23-G9)*(G3=1)*IF(G9>0,(G44+G45+G52+G53+G54+G55+G56+G57)/G9,0)*(G23>0)","v":0},{"$f":"(H21-H22)*4.62%*(H23-H9)*(H3=1)*IF(H9>0,(H44+H45+H52+H53+H54+H55+H56+H57)/H9,0)*(H23>0)","v":0},{"$f":"(I21-I22)*4.62%*(I24-I9)*(I3=1)*IF(I9>0,(I44+I45+I52+I53+I54+I55+I56+I57)/I9,0)*(I24>0)","v":0},0,0,0,0,0,0,51.723589295433854]
[63,"Engangsudbetalinger iflg. specifikation",null,{"$f":"SUM(D32:D42)+MAX(D31-8000,0)","v":0},0,0,0,0,0,0,0,0,3133.2,0,0,3133.2]
[64,"Skattefri engangsudbetalinger iflg. spec.",null,{"$f":"SUM(D28:D30)+IF(D31>0,MIN(D31,8000),0)","v":0},{"$f":"SUM(E28:E30)+IF(E31>0,MIN(E31,8000),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[65,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,{"$f":"SUM(D44:D64)","v":17436.853589295431},{"$f":"SUM(E44:E64)","v":17385.129999999997},17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17385.129999999997,17603.14,20736.339999991869,17603.14,17603.14,212678.52358928736]
[66,"Pensionstillæg basisløn",null,{"$f":"ROUND(D44*17.3%/3,2)*(D6=\"L\")","v":847.32},{"$f":"ROUND(E44*17.3%/3,2)*(E6=\"L\")","v":847.32},847.32,847.32,847.32,847.32,847.32,847.32,858.37,858.37,858.37,858.37,10212.040000000001]
[67,"Pensionstillæg undervisningstillæg",null,{"$f":"ROUND(D46*17.3%/3,2)*(D6=\"L\")","v":64.62},{"$f":"ROUND(E46*17.3%/3,2)*(E6=\"L\")","v":64.62},64.62,64.62,64.62,64.62,64.62,64.62,65.45,65.45,65.45,65.45,778.76000000000022]
[68,"Pensionstillæg souscheftillæg",null,{"$f":"ROUND(D47*17.3%/3,2)","v":0},{"$f":"ROUND(E47*17.3%/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[69,"Pensionstillæg Funktionstillæg 1",null,{"$f":"ROUND(D48*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E48*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[70,"Pensionstillæg Funktionstillæg 2",null,{"$f":"ROUND(D49*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E49*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[71,"Pensionstillæg Funktionstillæg 3",null,{"$f":"ROUND(D50*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E50*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[72,"Pensionstillæg Kvalifikationstillæg 1",null,{"$f":"ROUND(D51*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},{"$f":"ROUND(E51*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[73,"Pensionstillæg Kvalifikationstillæg 2",null,{"$f":"ROUND(D52*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":49.99},{"$f":"ROUND(E52*17.3%/3,2)*OR((E6=\"L\"),(LEFT(E19)=\"J\"))","v":49.99},49.99,49.99,49.99,49.99,49.99,49.99,50.55,50.55,50.55,50.55,602.12]
[74,"Pensionstillæg Kvalifikationstillæg 3",null,{"$f":"ROUND(D53*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Pensionstillæg af udligningstillæg",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[76,"Pensionstillæg garantilønstillæg",null,{"$f":"ROUND(D55*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E55*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[77,"Pensionstillæg pensionsg. OK08-tillæg",null,{"$f":"ROUND(D57*17.3%/3,2)*(D6=\"L\")","v":0},{"$f":"ROUND(E57*17.3%/3,2)*(E6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[78,"Supplerende pensionstillæg på 18%",null,{"$f":"((SUM(D44:D60)-230328.08*D7*D9/12)*0.7%/3*((D65-D61)>230328.08/12*D7*D9)*(LEFT(D4)=\"B\")+(SUM(D44:D60)-275936.7*D7*D9/12)*0.7%/3*(SUM(D44:D60)>275936.7/12*D7*D9)*(LEFT(D4)=\"L\"))*(LEFT(D6)<>\"L\")*(LEFT(D19)=\"J\")","v":0},{"$f":"((SUM(E44:E60)-230328.08*E7*E9/12)*0.7%/3*((E65-E61)>230328.08/12*E7*E9)*(LEFT(E4)=\"B\")+(SUM(E44:E60)-275936.7*E7*E9/12)*0.7%/3*(SUM(E44:E60)>275936.7/12*E7*E9)*(LEFT(E4)=\"L\"))*(LEFT(E6)<>\"L\")*(LEFT(E19)=\"J\")","v":0},0,0,0,0,0,0,{"$f":"((SUM(L44:L60)-301881.8*L7*L9/12)*0.7%/3*((L65-L61)>301881.8/12*L7*L9)*(LEFT(L4)=\"B\")+(SUM(L44:L60)-361659.2*L7*L9/12)*0.7%/3*(SUM(L44:L60)>361659.2/12*L7*L9)*(LEFT(L4)=\"L\"))*(LEFT(L6)<>\"L\")*(LEFT(L19)=\"J\")","v":0},{"$f":"((SUM(M44:M60)-301881.8*M7*M9/12)*0.7%/3*((M65-M61)>301881.8/12*M7*M9)*(LEFT(M4)=\"B\")+(SUM(M44:M60)-361659.2*M7*M9/12)*0.7%/3*(SUM(M44:M60)>361659.2/12*M7*M9)*(LEFT(M4)=\"L\"))*(LEFT(M6)<>\"L\")*(LEFT(M19)=\"J\")","v":0},{"$f":"((SUM(N44:N60)-301881.8*N7*N9/12)*0.7%/3*((N65-N61)>301881.8/12*N7*N9)*(LEFT(N4)=\"B\")+(SUM(N44:N60)-361659.2*N7*N9/12)*0.7%/3*(SUM(N44:N60)>361659.2/12*N7*N9)*(LEFT(N4)=\"L\"))*(LEFT(N6)<>\"L\")*(LEFT(N19)=\"J\")","v":0},{"$f":"((SUM(O44:O60)-301881.8*O7*O9/12)*0.7%/3*((O65-O61)>301881.8/12*O7*O9)*(LEFT(O4)=\"B\")+(SUM(O44:O60)-361659.2*O7*O9/12)*0.7%/3*(SUM(O44:O60)>361659.2/12*O7*O9)*(LEFT(O4)=\"L\"))*(LEFT(O6)<>\"L\")*(LEFT(O19)=\"J\")","v":0},0]
[79,"Fradrag i pensionstillæg for ikke optjent ferie mv.",null,{"$f":"ROUND(-(D22+D25)*4.62%*SUM(D66:D78),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Pensionstillæg af feriedifference",null,{"$f":"IF(OR(D62=0,D9=0),0,(D66+D73+D74+D76+D77)/D9*4.62%*(D23-D9)*(D21-D22))","v":2.8832222739643139},{"$f":"IF(OR(E62=0,E9=0),0,(E66+E73+E74+E76+E77)/E9*4.62%*(E23-E9)*(E21-E22))","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(M62=0,M9=0),0,(M66+M73+M74+M76+M77)/M9*4.62%*(M24-M9)*(M21-M22))","v":0},{"$f":"IF(OR(N62=0,N9=0),0,(N66+N73+N74+N76+N77)/N9*4.62%*(N24-N9)*(N21-N22))","v":0},{"$f":"IF(OR(O62=0,O9=0),0,(O66+O73+O74+O76+O77)/O9*4.62%*(O24-O9)*(O21-O22))","v":0},2.8832222739643139]
[81,"Pensionstillæg i alt",null,{"$f":"SUM(D66:D80)","v":964.81322227396436},{"$f":"SUM(E66:E80)","v":961.93000000000006},961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,974.37,974.37,974.37,974.37,11595.803222273969]
[{"$f":"A81+1","v":82},"Egetbidrag til ATP",null,{"$f":"D94/3","v":60},{"$f":"E94/3","v":60},60,60,60,60,60,60,60,60,60,60,{"$f":"SUM(D82:O82)","v":720}]
[{"$f":"A82+1","v":83},"AMB-grundlag",null,{"$f":"SUM(D44:D63)-D82","v":17376.853589295431},17325.129999999997,17325.129999999997,17325.129999999997,17325.129999999997,17325.129999999997,17325.129999999997,17325.129999999997,17543.14,20676.339999991869,17543.14,17543.14,{"$f":"SUM(D83:O83)","v":211958.52358928736}]
[{"$f":"A83+1","v":84},"AM-bidrag",null,{"$f":"ROUND(D83*8%,0)","v":1390},{"$f":"ROUND(E83*8%,0)","v":1386},1386,1386,1386,1386,1386,1386,1403,1654,1403,1403,16955]
[85,"A-indkomst",null,{"$f":"D83-D84","v":15986.853589295431},{"$f":"E83-E84","v":15939.129999999997},15939.129999999997,15939.129999999997,15939.129999999997,15939.129999999997,15939.129999999997,15939.129999999997,16140.14,19022.339999991869,16140.14,16140.14,195003.52358928736]
[86,"Skattegrundlag",null,{"$f":"ROUND(D85-D27,-1)","v":10870},10820,10820,10820,10820,10820,10820,10820,11020,13900,11020,11020]
[87,"Skat",null,{"$f":"ROUND(D86*D26/100,0)","v":4457},4436,4436,4436,4436,4436,4436,4436,4518,5699,4518,4518,54762]
[88,"Feriegodtgørelsesgrundlag, jan-dec 11",{"$f":"Ex10_11!P89","v":121902.80427789691},{"$f":"SUM(D44:D63)","v":17436.853589295431},{"$f":"SUM(E44:E63)","v":17385.129999999997},{"$f":"SUM(F44:F63)","v":17385.129999999997},{"$f":"SUM(G44:G63)","v":17385.129999999997},{"$f":"SUM(H44:H63)","v":17385.129999999997},"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,null,null,{"$f":"SUM(C88:H88)","v":208880.17786719237}]
[89,"Feriegodtgørelsesgrundlag, jan-juli 12",null,"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,{"$f":"SUM(I44:I63)","v":17385.129999999997},{"$f":"SUM(J44:J63)","v":17385.129999999997},{"$f":"SUM(K44:K63)","v":17385.129999999997},{"$f":"SUM(L44:L63)","v":17603.14},{"$f":"SUM(M44:M63)-M37","v":17603.139999991869},{"$f":"SUM(N44:N63)-N37","v":17603.14},{"$f":"SUM(O44:O63)-O37","v":17603.14},122567.94999999186]
[90,"Egetbidrag til LP",null,{"$f":"D81","v":964.81322227396436},{"$f":"E81","v":961.93000000000006},961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,961.93000000000006,974.37,974.37,974.37,974.37,11595.803222273969]
[91,"Arbejdsgiverbidrag til LP",null,{"$f":"D90*2","v":1929.6264445479287},{"$f":"E90*2","v":1923.8600000000001},1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1923.8600000000001,1948.74,1948.74,1948.74,1948.74,23191.606444547939]
[92,"Arbejdsgiverbidrag til ATP",null,{"$f":"D94*2/3","v":120},{"$f":"E94*2/3","v":120},120,120,120,120,120,120,120,120,120,120,1440]
[93,"Skolens samlede indbetaling til LP",null,{"$f":"D90+D91","v":2894.4396668218933},{"$f":"E90+E91","v":2885.79},2885.79,2885.79,2885.79,2885.79,2885.79,2885.79,2923.11,2923.11,2923.11,2923.11,34787.409666821899]
[94,"Skolens samlede indbetaling til ATP",null,{"$f":"90*(((D9*D3)>=9/37)+((D9*D3)>=18/37)+((D9*D3)>=27/37))","v":180},180,180,180,180,180,180,180,180,180,180,180,2160]
[95,"Skolens indbetaling til tjenestemandspension",null,{"$f":"IF(OR(LEFT(D6)=\"P\",LEFT(D6)=\"E\"),VLOOKUP(VALUE(MID(D6,2,2)),Skalalontabel,7,0)*D9*D7/12*15%*MIN(1,D9)*D3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Indbetaling til Gruppeliv",null,{"$f":"108.35*(D9>=0.4054)","v":108.35},{"$f":"108.35*(E9>=0.4054)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,{"$f":"108.35*(L9>0)","v":108.35},{"$f":"108.35*(M9>0)","v":108.35},{"$f":"108.35*(N9>0)","v":108.35},{"$f":"108.35*(O9>0)","v":108.35},1300.1999999999998]
[97,"Løn til den ansattes disposition",null,{"$f":"D65-(D87+D82+D84+D96)","v":11421.503589295431},{"$f":"E65-(E87+E82+E84+E96)","v":11394.779999999997},11394.779999999997,11394.779999999997,11394.779999999997,11394.779999999997,11394.779999999997,11394.779999999997,11513.789999999999,13214.989999991869,11513.789999999999,11513.789999999999,{"$f":"SUM(C97:O97)","v":138941.32358928726}]
[98,"Feriepengeberegningsgrundlag, jan-dec 11",{"$f":"Ex10_11!P99","v":111510.47423965389},{"$f":"(SUM(D44:D63)+D81)*(1-12/260*D21)","v":14155.128316591843},{"$f":"(SUM(E44:E63)+E81)*(1-12/260*E21)","v":18347.059999999998},{"$f":"(SUM(F44:F63)+F81)*(1-12/260*F21)","v":18347.059999999998},{"$f":"(SUM(G44:G63)+G81)*(1-12/260*G21)","v":18347.059999999998},{"$f":"(SUM(H44:H63)+H81)*(1-12/260*H21)","v":18347.059999999998},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(C98:H98)","v":199053.84255624574}]
[99,"Feriepengeberegningsgrundlag, jan-jul 12",null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(I$44:I$63)+I$81)*(1-12/260*I$21)","v":18347.059999999998},{"$f":"(SUM(J$44:J$63)+J$81)*(1-12/260*J$21)","v":18347.059999999998},{"$f":"(SUM(K$44:K$63)+K$81)*(1-12/260*K$21)","v":18347.059999999998},{"$f":"(SUM(L$44:L$63)+L$81)*(1-12/260*L$21)","v":18577.509999999998},{"$f":"(SUM(M$44:M$63)-M37+M$81)*(1-12/260*M$21)","v":18577.509999983293},{"$f":"(SUM(N$44:N$63)-N37+N$81)*(1-12/260*N$21)","v":18577.509999999998},{"$f":"(SUM(O$44:O$63)-O37+O$81)*(1-12/260*O$21)","v":1429.0392307692298},112202.7492307525]
[100,"Beregningsgrundlag for feriedifference",null,{"$f":"IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)","v":24338.221953432116},{"$f":"IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)","v":24338.221953432116},24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24338.221953432116,24644.723314182043,24644.723314182043,24644.723314182043,24644.723314182043]
[{"$f":"A100+1","v":101},"Beregningsgrundlag af feriediff.for pension",null,{"$f":"IF(D9>0,(D66+D73+D74+D76+D77)/D9,0)","v":1356.6827940731782},{"$f":"IF(E9>0,(E66+E73+E74+E76+E77)/E9,0)","v":1356.6827940731782},1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1356.6827940731782,1374.236468097974,1374.236468097974,1374.236468097974,1374.236468097974]
[{"$f":"A101+1","v":102},"læ:   0-650, bh:   0-750",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>=650,650*ROUND(12.5*D$7,2)/12,D$10*ROUND(12.5*D$7,2)/12),IF(D$10>=750,750*ROUND(17.1*D$7,2)/12,D$10*ROUND(17.1*D$7,2)/12))","v":1120.5},1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,1120.5,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>=650,650*ROUND(16.38*L$7,2)/12,L$10*ROUND(16.38*L$7,2)/12),IF(L$10>=750,750*ROUND(22.41*L$7,2)/12,L$10*ROUND(22.41*L$7,2)/12))","v":1135},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>=650,650*ROUND(16.38*M$7,2)/12,M$10*ROUND(16.38*M$7,2)/12),IF(M$10>=750,750*ROUND(22.41*M$7,2)/12,M$10*ROUND(22.41*M$7,2)/12))","v":1135},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>=650,650*ROUND(16.38*N$7,2)/12,N$10*ROUND(16.38*N$7,2)/12),IF(N$10>=750,750*ROUND(22.41*N$7,2)/12,N$10*ROUND(22.41*N$7,2)/12))","v":1135},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>=650,650*ROUND(16.38*O$7,2)/12,O$10*ROUND(16.38*O$7,2)/12),IF(O$10>=750,750*ROUND(22.41*O$7,2)/12,O$10*ROUND(22.41*O$7,2)/12))","v":1135},"specifikation af uv.tillæg"]
[{"$f":"A102+1","v":103},"læ: 650-700, bh: 750-800",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>650,IF(D$10>=700,50*ROUND(75*D$7,2)/12,(D$10-650)*ROUND(75*D$7,2)/12),0),IF(D$10>750,IF(D$10>=800,50*ROUND(50*D$7,2)/12,(D$10-750)*ROUND(50*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>650,IF(L$10>=700,50*ROUND(98.3*L$7,2)/12,(L$10-650)*ROUND(98.3*L$7,2)/12),0),IF(L$10>750,IF(L$10>=800,65.53*ROUND(65.53*L$7,2)/12,(L$10-750)*ROUND(65.53*L$7,2)/12),0))","v":0},0,0,0,"specifikation af uv.tillæg"]
[{"$f":"A103+1","v":104},"læ: 700-750, bh: 800-835",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>700,IF(D$10>=750,50*ROUND(100*D$7,2)/12,(D$10-700)*ROUND(100*D$7,2)/12),0),IF(D$10>800,IF(D$10>=835,35*ROUND(100*D$7,2)/12,(D$10-800)*ROUND(100*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>700,IF(L$10>=750,50*ROUND(131.07*L$7,2)/12,(L$10-700)*ROUND(131.07*L$7,2)/12),0),IF(L$10>800,IF(L$10>=835,35*ROUND(131.07*L$7,2)/12,(L$10-800)*ROUND(131.07*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>700,IF(M$10>=750,50*ROUND(131.07*M$7,2)/12,(M$10-700)*ROUND(131.07*M$7,2)/12),0),IF(M$10>800,IF(M$10>=835,35*ROUND(131.07*M$7,2)/12,(M$10-800)*ROUND(131.07*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>700,IF(N$10>=750,50*ROUND(131.07*N$7,2)/12,(N$10-700)*ROUND(131.07*N$7,2)/12),0),IF(N$10>800,IF(N$10>=835,35*ROUND(131.07*N$7,2)/12,(N$10-800)*ROUND(131.07*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>700,IF(O$10>=750,50*ROUND(131.07*O$7,2)/12,(O$10-700)*ROUND(131.07*O$7,2)/12),0),IF(O$10>800,IF(O$10>=835,35*ROUND(131.07*O$7,2)/12,(O$10-800)*ROUND(131.07*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A104+1","v":105},"læ: 750-   , bh: 835-   ",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>750,(D$10-750)*ROUND(125*D$7,2)/12,0),IF(D$10>835,(D$10-835)*ROUND(125*D$7,2)/12,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>750,(L$10-750)*ROUND(163.83*L$7,2)/12,0),IF(L$10>835,(L$10-835)*ROUND(163.83*L$7,2)/12,0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>750,(M$10-750)*ROUND(163.83*M$7,2)/12,0),IF(M$10>835,(M$10-835)*ROUND(163.83*M$7,2)/12,0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>750,(N$10-750)*ROUND(163.83*N$7,2)/12,0),IF(N$10>835,(N$10-835)*ROUND(163.83*N$7,2)/12,0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>750,(O$10-750)*ROUND(163.83*O$7,2)/12,0),IF(O$10>835,(O$10-835)*ROUND(163.83*O$7,2)/12,0))","v":0},"specifikation af uv.tillæg"]

{"sheet":"Ex12_13","index":38,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":true,"merged":[[2,2,41,2]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 28-42.","2011/12","NN",{"$f":"D1","v":"NN"},{"$f":"E1","v":"NN"},"NN","NN","NN","NN","NN","NN","NN","NN","NN","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-jul",{"$f":"\"AUG 12\"","v":"AUG 12"},{"$f":"\"SEP12\"","v":"SEP12"},{"$f":"\"OKT 12\"","v":"OKT 12"},{"$f":"\"NOV 12\"","v":"NOV 12"},{"$f":"\"DEC 12\"","v":"DEC 12"},{"$f":"\"JAN 13\"","v":"JAN 13"},{"$f":"\"FEB 13\"","v":"FEB 13"},{"$f":"\"MAR 13\"","v":"MAR 13"},{"$f":"\"APR 13\"","v":"APR 13"},{"$f":"\"MAJ13\"","v":"MAJ13"},{"$f":"\"JUN 13\"","v":"JUN 13"},{"$f":"\"JUL 13\"","v":"JUL 13"},{"$f":"Ex11_12!P2","v":"ansat 14. feb 10"}]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage","Start med at udfylde linie 88 og 98 i denne kolonne!",1,{"$f":"D3","v":1},{"$f":"E3","v":1},1,1,1,1,1,0.13333333333333333,{"$f":"K3","v":1},1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. februar 12: 15/29"]
[4,"Basisløntrin, Læ1, Læ2, Læ3, Bh1, Bh2 Bh3",null,"Bh2",{"$f":"D4","v":"Bh2"},{"$f":"E4","v":"Bh2"},"Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[{"$f":"A4+1","v":5},"12 års anciennitet 1. april 09: skriv A\n12 års anc. senere end april 09: skriv B",null,null,{"$f":"IF(D5<>\"\",D5,\"\")","v":""},"","","","","",{"$f":"IF(J5<>\"\",J5,\"\")","v":""},{"$f":"IF(K5<>\"\",K5,\"\")","v":""},{"$f":"IF(L5<>\"\",L5,\"\")","v":""},{"$f":"IF(M5<>\"\",M5,\"\")","v":""},{"$f":"IF(N5<>\"\",N5,\"\")","v":""},"B' skal først skrives fra den måneds lønberegning, \nhvor det er aktuelt!"]
[6,"Pensionsordning",null,"L",{"$f":"$D6","v":"L"},{"$f":"$D6","v":"L"},"L","L","L","L","L","L","L","L","L","Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[7,"Procentregulering +1",null,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0335000000000001,{"$f":"L7","v":1.0335000000000001},{"$f":"M7","v":1.0335000000000001},{"$f":"N7","v":1.0335000000000001},"se i løntabel"]
[8,"Skolens stedtillægsområde",null,3,{"$f":"$D8","v":3},3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6"]
[{"$f":"A8+1","v":9},"Beskæftigelsesgrad, aktuel",null,0.74,{"$f":"D9","v":0.74},{"$f":"E9","v":0.74},0.74,0.74,0.74,0.74,0.74,0.74,0.74,0.74,0.74,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[10,"Undervisningstimer årligt",null,660,{"$f":"D10","v":660},660,660,660,660,660,660,660,660,660,660,"Iflg aktivitetsplan. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[11,"Årligt souscheftillæg i grundbeløb,\nskriv 14.700. Pr. 1. april 2012: 19.300 .",null,null,{"$f":"D11","v":0},0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP, indgår i garantitillægsberegningen"]
[12,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[{"$f":"A12+1","v":13},"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D13","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[14,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[15,"Kval.tillæg, ikke afhængig af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[16,"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,15700,"pensionsgivende, indgår i garantitillægsberegningen"]
[{"$f":"A16+1","v":17},"Kval.tillæg, afhængig af BG, årligt grundbeløb\n v. 100% BG påvirker ikke garantiløn",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår IKKE i garantitillægsberegningen"]
[18,"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende, indgår i garantitillægsberegningen"]
[19,"Suppl. pension i LP JA/NEJ",null,"NEJ",{"$f":"D19","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[20,"Lokalaftalt fast suppl. ulempegodtgørelse",null,null,{"$f":"D20","v":0},0,0,0,0,0,0,{"$f":"K20","v":0},0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[21,"Planlagte feriedage",null,5,null,null,null,null,null,null,null,null,9.9999999999999995E-8,null,20,"Normalt 5 dage i aug og 20 dage i juli."]
[22,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,null,null,null,null,null,null,null,null,null,null,0,"Se pjecen \"Ferievejledning 2012\""]
[23,"Gennemsnitlig BG i 2011",null,0.66139999999999999,{"$f":"D23","v":0.66139999999999999},0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,0.66139999999999999,null,null,null,"Benyttes ved beregning af feriedifference."]
[24,"Gennemsnitlig BG i 2012",null,"Kalenderårets gennemsnit benyttes ved beregning af feriedifference",null,null,null,null,null,null,null,null,{"$f":"(7*0.6614+5*0.74)/12","v":0.69414999999999993},{"$f":"M24","v":0.69414999999999993},{"$f":"N24","v":0.69414999999999993},"Benyttes ved beregning af feriedifference."]
[25,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 78"]
[26,"Skatteprocent",null,{"$f":"Ex11_12!O26","v":41},{"$f":"D26","v":41},{"$f":"E26","v":41},41,41,40,40,40,40,40,40,40,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[27,"Månedligt skattefradrag",null,{"$f":"Ex11_12!O27","v":5120},{"$f":"D27","v":5120},5120,5120,5120,5500,5500,5500,0,5500,5500,5500]
[28,"Km.godtgørelse, lav sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[29,"Km.godtgørelse, høj sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[30,"Timedagpenge (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[31,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[32,"Flydende tillæg (beregn selv!)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[33,"Arbejds- og arbejdstidsbestemte tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[34,"Merarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[35,"Overtidsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[36,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning 2012\""]
[37,"Særlig feriegodtgørelse (Ferietillæg) 1,5%",null,"1,5% af beregningsgrundlaget for 2011",null,null,null,null,null,null,null,null,{"$f":"IF(M21>0,ROUND(1.5%*P88,2),0)","v":3376.77},{"$f":"IF(AND(N21>0,M37=0),ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(O21>0,SUM(M37:N37)=0),ROUND(1.5%*P88,2),0)","v":0},"Udbetales i den måned hovedferien begynder, normalt juli"]
[38,"Resultatlønstillæg"]
[39,"Engangs nylønstillæg"]
[40,"Praktiklærervederlag"]
[41,"Censorvederlag"]
[42,"andet"]
[43,"Måned",{"$f":"C2","v":"jan-jul"},{"$f":"D2","v":"AUG 12"},{"$f":"E2","v":"SEP12"},"OKT 12","NOV 12","DEC 12","JAN 13","FEB 13","MAR 13","APR 13","MAJ13","JUN 13","JUL 13","SUM"]
[44,"Basisløn",null,{"$f":"ROUND(IF(D9>0,ROUND((ROUND(VLOOKUP(D4,basistabel12,2,0)*D7,0))/12,2),0)*D9*D3,2)","v":17472.75},17472.75,17472.75,17472.75,17472.75,17472.75,17472.75,17472.75,2376.7600000000002,17825.68,17825.68,17825.68,{"$f":"SUM(D44:O44)","v":195635.8}]
[{"$f":"A44+1","v":45},"Områdetillæg",null,{"$f":"ROUND(IF(D9>0,ROUND((VLOOKUP(D4,omraadetabel12,D8,0))/12,2),0)*D9*D3,2)","v":240.5},240.5,240.5,240.5,240.5,240.5,240.5,240.5,32.07,{"$f":"ROUND(IF(M9>0,ROUND((VLOOKUP(M4,omraadetabel,M8,0))/12,2),0)*M9*M3,2)","v":240.5},{"$f":"ROUND(IF(N9>0,ROUND((VLOOKUP(N4,omraadetabel,N8,0))/12,2),0)*N9*N3,2)","v":240.5},{"$f":"ROUND(IF(O9>0,ROUND((VLOOKUP(O4,omraadetabel,O8,0))/12,2),0)*O9*O3,2)","v":240.5},2677.5699999999997]
[{"$f":"A45+1","v":46},"Undervisningstillæg",null,{"$f":"ROUND(SUM(D102:D105)*D3,2)","v":1248.5},1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,169.84,1273.8,1273.8,1273.8,13979.239999999998]
[47,"Souscheftillæg",null,{"$f":"ROUND(D11*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Funktionstillæg 1",null,{"$f":"ROUND(D12*D$7*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Funktionstillæg 2",null,{"$f":"ROUND(D13*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Funktionstillæg 3",null,{"$f":"ROUND(D14*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Kvalifikationstillæg 1",null,{"$f":"ROUND(D15*D$7/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Kvalifikationstillæg 2",null,{"$f":"ROUND(D16*D$7*D$9/12*D3,2)","v":980.79},980.79,980.79,980.79,980.79,980.79,980.79,980.79,133.41,1000.6,1000.6,1000.6,10981.53]
[53,"Kvalifikationstillæg 3",null,{"$f":"ROUND(D17*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Udligningstillæg beregnet 1. aug 2004",null,{"$f":"ROUND(D18*D$7*D$9/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Garantilønstillæg",null,{"$f":"ROUND(IF(OR(D$5=\"A\",D$5=\"B\"),MAX(309053.63+42334.32*(LEFT(D$4)=\"L\")-VLOOKUP(D4,basistabel12,2,0)-(D$15+D$16+D$18),0),0)/12*D$7*D$9*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[56,"OK08-tillæg ikke pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",5200)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),7900))*D7/12*D9*D3,2)-D55,0)*(D5<>\"B\")","v":493.52},493.52,493.52,493.52,493.52,493.52,493.52,493.52,{"$f":"MAX(ROUND((IF(RIGHT(L4)=\"1\",5200)+IF(OR(RIGHT(L4)=\"2\",RIGHT(L4)=\"3\"),7900))*L7/12*L9*L3,2)-L55,0)*(L5<>\"B\")","v":67.13},{"$f":"MAX(ROUND((IF(RIGHT(M4)=\"1\",5200)+IF(OR(RIGHT(M4)=\"2\",RIGHT(M4)=\"3\"),7900))*M7/12*M9*M3,2)-M55,0)*(M5<>\"B\")","v":503.49},{"$f":"MAX(ROUND((IF(RIGHT(N4)=\"1\",5200)+IF(OR(RIGHT(N4)=\"2\",RIGHT(N4)=\"3\"),7900))*N7/12*N9*N3,2)-N55,0)*(N5<>\"B\")","v":503.49},{"$f":"MAX(ROUND((IF(RIGHT(O4)=\"1\",5200)+IF(OR(RIGHT(O4)=\"2\",RIGHT(O4)=\"3\"),7900))*O7/12*O9*O3,2)-O55,0)*(O5<>\"B\")","v":503.49},5525.7599999999993]
[57,"OK08-tillæg pensionsgivende",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",5200)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),7900))*D7/12*D9*D3,2)-D55,0)*(D5=\"B\")","v":0},0,0,0,0,0,0,0,{"$f":"MAX(ROUND((IF(RIGHT(L4)=\"1\",5200)+IF(OR(RIGHT(L4)=\"2\",RIGHT(L4)=\"3\"),7900))*L7/12*L9*L3,2)-L55,0)*(L5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(M4)=\"1\",5200)+IF(OR(RIGHT(M4)=\"2\",RIGHT(M4)=\"3\"),7900))*M7/12*M9*M3,2)-M55,0)*(M5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(N4)=\"1\",5200)+IF(OR(RIGHT(N4)=\"2\",RIGHT(N4)=\"3\"),7900))*N7/12*N9*N3,2)-N55,0)*(N5=\"B\")","v":0},{"$f":"MAX(ROUND((IF(RIGHT(O4)=\"1\",5200)+IF(OR(RIGHT(O4)=\"2\",RIGHT(O4)=\"3\"),7900))*O7/12*O9*O3,2)-O55,0)*(O5=\"B\")","v":0},0]
[58,"Ulempegodtgørelse",null,{"$f":"IF(D44>0,ROUND(IF(D$9>=0.5,708*D$7,354*D$7)/12*D3,2),0)","v":59.77},59.77,59.77,59.77,59.77,59.77,59.77,59.77,{"$f":"IF(L44>0,ROUND(IF(L$9>=0.5,708*L$7,354*L$7)/12*L3,2),0)","v":8.1300000000000008},{"$f":"IF(M44>0,ROUND(IF(M$9>=0.5,708*M$7,354*M$7)/12*M3,2),0)","v":60.98},{"$f":"IF(N44>0,ROUND(IF(N$9>=0.5,708*N$7,354*N$7)/12*N3,2),0)","v":60.98},{"$f":"IF(O44>0,ROUND(IF(O$9>=0.5,708*O$7,354*O$7)/12*O3,2),0)","v":60.98},669.23]
[59,"Fast lokalaftalt godtgørelse",null,{"$f":"D20*D3","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Gruppelivstillæg",null,{"$f":"IF(D9>0,108.35*D3,0)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,108.35,14.446666666666665,108.35,108.35,108.35,1206.2966666666666]
[61,"Lønfradrag for ikke optjent ferie mv.",null,{"$f":"-(MAX(0,MIN(D21,D22))+D25)*4.62%*SUM(D44:D60)","v":0},0,0,0,0,0,0,0,0,-9.7081907999999978E-5,0,0,-9.7081907999999978E-5]
[62,"Feriedifference",null,{"$f":"(D21-D22)*4.62%*(D23-D9)*(D3=1)*IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)*(D23>0)","v":-470.78493499459461},{"$f":"(E21-E22)*4.62%*(E23-E9)*(E3=1)*IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)*(E23>0)","v":0},0,0,0,0,0,0,{"$f":"(L21-L22)*4.62%*(L24-L9)*(L3=1)*IF(L9>0,(L44+L45+L52+L53+L54+L55+L56+L57)/L9,0)*(L24>0)","v":0},{"$f":"(M21-M22)*4.62%*(M24-M9)*(M3=1)*IF(M9>0,(M44+M45+M52+M53+M54+M55+M56+M57)/M9,0)*(M24>0)","v":-5.6020426801216277E-6},{"$f":"(N21-N22)*4.62%*(N24-N9)*(N3=1)*IF(N9>0,(N44+N45+N52+N53+N54+N55+N56+N57)/N9,0)*(N24>0)","v":0},{"$f":"(O21-O22)*4.62%*(O24-O9)*(O3=1)*IF(O9>0,(O44+O45+O52+O53+O54+O55+O56+O57)/O9,0)*(O24>0)","v":-1120.4085360243257},-1591.1934766209629]
[63,"Engangsudbetalinger iflg. specifikation",null,{"$f":"SUM(D32:D42)+MAX(D31-8000,0)","v":0},0,0,0,0,0,0,0,0,3376.77,0,0,3376.77]
[64,"Skattefri engangsudbetalinger iflg. spec.",null,{"$f":"SUM(D28:D30)+IF(D31>0,MIN(D31,8000),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,{"$f":"SUM(D44:D64)","v":20133.395065005407},{"$f":"SUM(E44:E64)","v":20604.18},20604.18,20604.18,20604.18,20604.18,20604.18,20604.18,2801.7866666666673,24390.169897316046,21013.399999999998,19892.991463975672,232461.00309296377]
[66,"Pensionstillæg basisløn",null,{"$f":"ROUND(D44*17.3%/3,2)*(D6=\"L\")","v":1007.6},1007.6,1007.6,1007.6,1007.6,1007.6,1007.6,1007.6,137.06,1027.95,1027.95,1027.95,11281.710000000003]
[67,"Pensionstillæg undervisningstillæg",null,{"$f":"ROUND(D46*17.3%/3,2)*(D6=\"L\")","v":72},72,72,72,72,72,72,72,9.7899999999999991,73.459999999999994,73.459999999999994,73.459999999999994,806.17000000000007]
[68,"Pensionstillæg souscheftillæg",null,{"$f":"ROUND(D47*17.3%/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Pensionstillæg Funktionstillæg 1",null,{"$f":"ROUND(D48*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Pensionstillæg Funktionstillæg 2",null,{"$f":"ROUND(D49*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[71,"Pensionstillæg Funktionstillæg 3",null,{"$f":"ROUND(D50*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Pensionstillæg Kvalifikationstillæg 1",null,{"$f":"ROUND(D51*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Pensionstillæg Kvalifikationstillæg 2",null,{"$f":"ROUND(D52*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":56.56},56.56,56.56,56.56,56.56,56.56,56.56,56.56,7.69,57.7,57.7,57.7,633.2700000000001]
[74,"Pensionstillæg Kvalifikationstillæg 3",null,{"$f":"ROUND(D53*17.3%/3,2)*OR((D6=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Pensionstillæg af udligningstillæg",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[76,"Pensionstillæg garantilønstillæg",null,{"$f":"ROUND(D55*17.3%/3,2)*(D6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Pensionstillæg pensionsg. OK08-tillæg",null,{"$f":"ROUND(D57*17.3%/3,2)*(D6=\"L\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Supplerende pensionstillæg på 18%",null,{"$f":"((SUM(D44:D60)-301881.8*D7*D9/12)*0.7%/3*((D65-D61)>301881.8/12*D7*D9)*(LEFT(D4)=\"B\")+(SUM(D44:D60)-361659.2*D7*D9/12)*0.7%/3*(SUM(D44:D60)>361659.2/12*D7*D9)*(LEFT(D4)=\"L\"))*(LEFT(D6)<>\"L\")*(LEFT(D19)=\"J\")","v":0},0,0,0,0,0,0,0,{"$f":"((SUM(L44:L60)-301881.8*L7*L9/12)*0.7%/3*((L65-L61)>301881.8/12*L7*L9)*(LEFT(L4)=\"B\")+(SUM(L44:L60)-361659.2*L7*L9/12)*0.7%/3*(SUM(L44:L60)>361659.2/12*L7*L9)*(LEFT(L4)=\"L\"))*(LEFT(L6)<>\"L\")*(LEFT(L19)=\"J\")","v":0},{"$f":"((SUM(M44:M60)-301881.8*M7*M9/12)*0.7%/3*((M65-M61)>301881.8/12*M7*M9)*(LEFT(M4)=\"B\")+(SUM(M44:M60)-361659.2*M7*M9/12)*0.7%/3*(SUM(M44:M60)>361659.2/12*M7*M9)*(LEFT(M4)=\"L\"))*(LEFT(M6)<>\"L\")*(LEFT(M19)=\"J\")","v":0},{"$f":"((SUM(N44:N60)-301881.8*N7*N9/12)*0.7%/3*((N65-N61)>301881.8/12*N7*N9)*(LEFT(N4)=\"B\")+(SUM(N44:N60)-361659.2*N7*N9/12)*0.7%/3*(SUM(N44:N60)>361659.2/12*N7*N9)*(LEFT(N4)=\"L\"))*(LEFT(N6)<>\"L\")*(LEFT(N19)=\"J\")","v":0},{"$f":"((SUM(O44:O60)-301881.8*O7*O9/12)*0.7%/3*((O65-O61)>301881.8/12*O7*O9)*(LEFT(O4)=\"B\")+(SUM(O44:O60)-361659.2*O7*O9/12)*0.7%/3*(SUM(O44:O60)>361659.2/12*O7*O9)*(LEFT(O4)=\"L\"))*(LEFT(O6)<>\"L\")*(LEFT(O19)=\"J\")","v":0},0]
[79,"Fradrag i pensionstillæg for ikke optjent ferie mv.",null,{"$f":"ROUND(-(D22+D25)*4.62%*SUM(D66:D78),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Pensionstillæg af feriedifference",null,{"$f":"IF(OR(D62=0,D9=0),0,(D66+D73+D74+D76+D77)/D9*4.62%*(D23-D9)*(D21-D22))","v":-26.110172237837844},0,0,0,0,0,0,0,0,{"$f":"IF(OR(M62=0,M9=0),0,(M66+M73+M74+M76+M77)/M9*4.62%*(M24-M9)*(M21-M22))","v":-3.1077024668918959E-7},{"$f":"IF(OR(N62=0,N9=0),0,(N66+N73+N74+N76+N77)/N9*4.62%*(N24-N9)*(N21-N22))","v":0},{"$f":"IF(OR(O62=0,O9=0),0,(O66+O73+O74+O76+O77)/O9*4.62%*(O24-O9)*(O21-O22))","v":-62.154049337837918},-88.264221886446009]
[81,"Pensionstillæg i alt",null,{"$f":"SUM(D66:D80)","v":1110.0498277621621},{"$f":"SUM(E66:E80)","v":1136.1599999999999},1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,154.54,1159.1099996892299,1159.1100000000001,1096.9559506621622,12632.885778113556]
[{"$f":"A81+1","v":82},"Egetbidrag til ATP",null,{"$f":"D94/3","v":90},{"$f":"E94/3","v":90},90,90,90,90,90,90,0,90,90,90,{"$f":"SUM(D82:O82)","v":990}]
[{"$f":"A82+1","v":83},"AMB-grundlag",null,{"$f":"SUM(D44:D63)-D82","v":20043.395065005407},20514.18,20514.18,20514.18,20514.18,20514.18,20514.18,20514.18,2801.7866666666673,24300.169897316046,20923.399999999998,19802.991463975672,{"$f":"SUM(D83:O83)","v":231471.00309296377}]
[{"$f":"A83+1","v":84},"AM-bidrag",null,{"$f":"ROUND(D83*8%,0)","v":1603},{"$f":"ROUND(E83*8%,0)","v":1641},1641,1641,1641,1641,1641,1641,224,1944,1674,1584,18516]
[85,"A-indkomst",null,{"$f":"D83-D84","v":18440.395065005407},{"$f":"E83-E84","v":18873.18},18873.18,18873.18,18873.18,18873.18,18873.18,18873.18,2577.7866666666673,22356.169897316046,19249.399999999998,18218.991463975672,212955.00309296377]
[86,"Skattegrundlag",null,{"$f":"ROUND(D85-D27,-1)","v":13320},13750,13750,13750,13750,13370,13370,13370,2580,16860,13750,12720]
[87,"Skat",null,{"$f":"ROUND(D86*D26/100,0)","v":5461},5638,5638,5638,5638,5348,5348,5348,1032,6744,5500,5088,62421]
[88,"Feriegodtgørelsesgrundlag, jan-dec 12",{"$f":"Ex11_12!P89","v":122567.94999999186},{"$f":"SUM(D44:D63)","v":20133.395065005407},{"$f":"SUM(E44:E63)","v":20604.18},{"$f":"SUM(F44:F63)","v":20604.18},{"$f":"SUM(G44:G63)","v":20604.18},{"$f":"SUM(H44:H63)","v":20604.18},"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,null,null,{"$f":"SUM(C88:H88)","v":225118.06506499724}]
[89,"Feriegodtgørelsesgrundlag, jan-juli 13",null,"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,{"$f":"SUM(I44:I63)","v":20604.18},{"$f":"SUM(J44:J63)","v":20604.18},{"$f":"SUM(K44:K63)","v":20604.18},{"$f":"SUM(L44:L63)","v":2801.7866666666673},{"$f":"SUM(M44:M63)-M37","v":21013.399897316045},{"$f":"SUM(N44:N63)-N37","v":21013.399999999998},{"$f":"SUM(O44:O63)-O37","v":19892.991463975672},126534.11802795838]
[90,"Egetbidrag til LP",null,{"$f":"D81","v":1110.0498277621621},{"$f":"E81","v":1136.1599999999999},1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,1136.1599999999999,154.54,1159.1099996892299,1159.1100000000001,1096.9559506621622,12632.885778113556]
[91,"Arbejdsgiverbidrag til LP",null,{"$f":"D90*2","v":2220.0996555243241},{"$f":"E90*2","v":2272.3199999999997},2272.3199999999997,2272.3199999999997,2272.3199999999997,2272.3199999999997,2272.3199999999997,2272.3199999999997,309.08,2318.2199993784598,2318.2200000000003,2193.9119013243244,25265.771556227111]
[92,"Arbejdsgiverbidrag til ATP",null,{"$f":"D94*2/3","v":180},{"$f":"E94*2/3","v":180},180,180,180,180,180,180,0,180,180,180,1980]
[93,"Skolens samlede indbetaling til LP",null,{"$f":"D90+D91","v":3330.1494832864864},{"$f":"E90+E91","v":3408.4799999999996},3408.4799999999996,3408.4799999999996,3408.4799999999996,3408.4799999999996,3408.4799999999996,3408.4799999999996,463.62,3477.3299990676896,3477.3300000000004,3290.8678519864866,37898.657334340656]
[94,"Skolens samlede indbetaling til ATP",null,{"$f":"90*(((D9*D3)>=9/37)+((D9*D3)>=18/37)+((D9*D3)>=27/37))","v":270},270,270,270,270,270,270,270,0,270,270,270,2970]
[95,"Skolens indbetaling til tjenestemandspension",null,{"$f":"IF(OR(LEFT(D6)=\"P\",LEFT(D6)=\"E\"),VLOOKUP(VALUE(MID(D6,2,2)),Skalalontabel12,7,0)*D9*D7/12*15%*MIN(1,D9)*D3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Indbetaling til Gruppeliv",null,{"$f":"108.35*(D9>=0.4054)","v":108.35},{"$f":"108.35*(E9>0)","v":108.35},108.35,108.35,108.35,108.35,108.35,{"$f":"108.35*(K9>0)","v":108.35},0,{"$f":"108.35*(M9>0)","v":108.35},{"$f":"108.35*(N9>0)","v":108.35},{"$f":"108.35*(O9>0)","v":108.35},1191.8499999999999]
[97,"Løn til den ansattes disposition",null,{"$f":"D65-(D87+D82+D84+D96)","v":12871.045065005406},{"$f":"E65-(E87+E82+E84+E96)","v":13126.83},13126.83,13126.83,13126.83,13416.83,13416.83,13416.83,1545.7866666666673,15503.819897316045,13641.049999999997,13022.641463975671,{"$f":"SUM(C97:O97)","v":149342.1530929638}]
[98,"Feriepengeberegningsgrundlag, jan-dec 12",{"$f":"Ex11_12!P99","v":112202.7492307525},{"$f":"(SUM(D44:D63)+D81)*(1-12/260*D21)","v":16341.111455975051},{"$f":"(SUM(E44:E63)+E81)*(1-12/260*E21)","v":21740.34},{"$f":"(SUM(F44:F63)+F81)*(1-12/260*F21)","v":21740.34},{"$f":"(SUM(G44:G63)+G81)*(1-12/260*G21)","v":21740.34},{"$f":"(SUM(H44:H63)+H81)*(1-12/260*H21)","v":21740.34},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(C98:H98)","v":215505.22068672755}]
[99,"Feriepengeberegningsgrundlag, jan-jul 13",null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(I$44:I$63)+I$81)*(1-12/260*I$21)","v":21740.34},{"$f":"(SUM(J$44:J$63)+J$81)*(1-12/260*J$21)","v":21740.34},{"$f":"(SUM(K$44:K$63)+K$81)*(1-12/260*K$21)","v":21740.34},{"$f":"(SUM(L$44:L$63)+L$81)*(1-12/260*L$21)","v":2956.3266666666673},{"$f":"(SUM(M$44:M$63)-M37+M$81)*(1-12/260*M$21)","v":22172.509794670612},{"$f":"(SUM(N$44:N$63)-N37+N$81)*(1-12/260*N$21)","v":22172.51},{"$f":"(SUM(O$44:O$63)-O37+O$81)*(1-12/260*O$21)","v":1614.6113395875248},114136.9778009248]
[100,"Beregningsgrundlag for feriedifference",null,{"$f":"IF(D9>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D9,0)","v":25929.135135135137},{"$f":"IF(E9>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E9,0)","v":25929.135135135137},25929.135135135137,25929.135135135137,25929.135135135137,25929.135135135137,25929.135135135137,25929.135135135137,3526.1756756756763,26446.31081081081,26446.31081081081,26446.31081081081]
[{"$f":"A100+1","v":101},"Beregningsgrundlag af feriediff.for pension",null,{"$f":"IF(D9>0,(D66+D73+D74+D76+D77)/D9,0)","v":1438.0540540540542},{"$f":"IF(E9>0,(E66+E73+E74+E76+E77)/E9,0)","v":1438.0540540540542},1438.0540540540542,1438.0540540540542,1438.0540540540542,1438.0540540540542,1438.0540540540542,1438.0540540540542,195.6081081081081,1467.0945945945948,1467.0945945945948,1467.0945945945948]
[{"$f":"A101+1","v":102},"læ:   0-650, bh:   0-750",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>=650,650*ROUND(16.38*D$7,2)/12,D$10*ROUND(16.38*D$7,2)/12),IF(D$10>=750,750*ROUND(22.41*D$7,2)/12,D$10*ROUND(22.41*D$7,2)/12))","v":1248.5},1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>=650,650*ROUND(16.38*L$7,2)/12,L$10*ROUND(16.38*L$7,2)/12),IF(L$10>=750,750*ROUND(22.41*L$7,2)/12,L$10*ROUND(22.41*L$7,2)/12))","v":1273.8},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>=650,650*ROUND(16.38*M$7,2)/12,M$10*ROUND(16.38*M$7,2)/12),IF(M$10>=750,750*ROUND(22.41*M$7,2)/12,M$10*ROUND(22.41*M$7,2)/12))","v":1273.8},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>=650,650*ROUND(16.38*N$7,2)/12,N$10*ROUND(16.38*N$7,2)/12),IF(N$10>=750,750*ROUND(22.41*N$7,2)/12,N$10*ROUND(22.41*N$7,2)/12))","v":1273.8},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>=650,650*ROUND(16.38*O$7,2)/12,O$10*ROUND(16.38*O$7,2)/12),IF(O$10>=750,750*ROUND(22.41*O$7,2)/12,O$10*ROUND(22.41*O$7,2)/12))","v":1273.8},"specifikation af uv.tillæg"]
[{"$f":"A102+1","v":103},"læ: 650-700, bh: 750-800",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>650,IF(D$10>=700,50*ROUND(98.3*D$7,2)/12,(D$10-650)*ROUND(98.3*D$7,2)/12),0),IF(D$10>750,IF(D$10>=800,50*ROUND(65.53*D$7,2)/12,(D$10-750)*ROUND(65.53*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>650,IF(L$10>=700,50*ROUND(98.3*L$7,2)/12,(L$10-650)*ROUND(98.3*L$7,2)/12),0),IF(L$10>750,IF(L$10>=800,50*ROUND(65.53*L$7,2)/12,(L$10-750)*ROUND(65.53*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>650,IF(M$10>=700,50*ROUND(98.3*M$7,2)/12,(M$10-650)*ROUND(98.3*M$7,2)/12),0),IF(M$10>750,IF(M$10>=800,50*ROUND(65.53*M$7,2)/12,(M$10-750)*ROUND(65.53*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>650,IF(N$10>=700,50*ROUND(98.3*N$7,2)/12,(N$10-650)*ROUND(98.3*N$7,2)/12),0),IF(N$10>750,IF(N$10>=800,50*ROUND(65.53*N$7,2)/12,(N$10-750)*ROUND(65.53*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>650,IF(O$10>=700,50*ROUND(98.3*O$7,2)/12,(O$10-650)*ROUND(98.3*O$7,2)/12),0),IF(O$10>750,IF(O$10>=800,50*ROUND(65.53*O$7,2)/12,(O$10-750)*ROUND(65.53*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A103+1","v":104},"læ: 700-750, bh: 800-835",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>700,IF(D$10>=750,50*ROUND(131.07*D$7,2)/12,(D$10-700)*ROUND(131.07*D$7,2)/12),0),IF(D$10>800,IF(D$10>=835,35*ROUND(131.07*D$7,2)/12,(D$10-800)*ROUND(131.07*D$7,2)/12),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>700,IF(L$10>=750,50*ROUND(131.07*L$7,2)/12,(L$10-700)*ROUND(131.07*L$7,2)/12),0),IF(L$10>800,IF(L$10>=835,35*ROUND(131.07*L$7,2)/12,(L$10-800)*ROUND(131.07*L$7,2)/12),0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>700,IF(M$10>=750,50*ROUND(131.07*M$7,2)/12,(M$10-700)*ROUND(131.07*M$7,2)/12),0),IF(M$10>800,IF(M$10>=835,35*ROUND(131.07*M$7,2)/12,(M$10-800)*ROUND(131.07*M$7,2)/12),0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>700,IF(N$10>=750,50*ROUND(131.07*N$7,2)/12,(N$10-700)*ROUND(131.07*N$7,2)/12),0),IF(N$10>800,IF(N$10>=835,35*ROUND(131.07*N$7,2)/12,(N$10-800)*ROUND(131.07*N$7,2)/12),0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>700,IF(O$10>=750,50*ROUND(131.07*O$7,2)/12,(O$10-700)*ROUND(131.07*O$7,2)/12),0),IF(O$10>800,IF(O$10>=835,35*ROUND(131.07*O$7,2)/12,(O$10-800)*ROUND(131.07*O$7,2)/12),0))","v":0},"specifikation af uv.tillæg"]
[{"$f":"A104+1","v":105},"læ: 750-   , bh: 835-   ",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$10>750,(D$10-750)*ROUND(163.83*D$7,2)/12,0),IF(D$10>835,(D$10-835)*ROUND(163.83*D$7,2)/12,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(LEFT(L$4)<>\"b\",IF(L$10>750,(L$10-750)*ROUND(163.83*L$7,2)/12,0),IF(L$10>835,(L$10-835)*ROUND(163.83*L$7,2)/12,0))","v":0},{"$f":"IF(LEFT(M$4)<>\"b\",IF(M$10>750,(M$10-750)*ROUND(163.83*M$7,2)/12,0),IF(M$10>835,(M$10-835)*ROUND(163.83*M$7,2)/12,0))","v":0},{"$f":"IF(LEFT(N$4)<>\"b\",IF(N$10>750,(N$10-750)*ROUND(163.83*N$7,2)/12,0),IF(N$10>835,(N$10-835)*ROUND(163.83*N$7,2)/12,0))","v":0},{"$f":"IF(LEFT(O$4)<>\"b\",IF(O$10>750,(O$10-750)*ROUND(163.83*O$7,2)/12,0),IF(O$10>835,(O$10-835)*ROUND(163.83*O$7,2)/12,0))","v":0},"specifikation af uv.tillæg"]

{"sheet":"Ex13_14","index":39,"n_rows":105,"n_cols":16,"rows_kept":105,"cut":false,"hidden":true,"merged":[[2,2,41,2]]}
[1,"Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 28-42.","2012/13",{"$f":"Ex12_13!D1","v":"NN"},{"$f":"D1","v":"NN"},{"$f":"E1","v":"NN"},"NN","NN","NN","NN","NN","NN","NN","NN","NN","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[{"$f":"A1+1","v":2},"Måned","jan-jul",{"$f":"\"AUG 13\"","v":"AUG 13"},{"$f":"\"SEP13\"","v":"SEP13"},{"$f":"\"OKT 13\"","v":"OKT 13"},{"$f":"\"NOV 13\"","v":"NOV 13"},{"$f":"\"DEC 13\"","v":"DEC 13"},{"$f":"\"JAN 14\"","v":"JAN 14"},{"$f":"\"FEB 14\"","v":"FEB 14"},{"$f":"\"MAR 14\"","v":"MAR 14"},{"$f":"\"APR 14\"","v":"APR 14"},{"$f":"\"MAJ14\"","v":"MAJ14"},{"$f":"\"JUN 14\"","v":"JUN 14"},{"$f":"\"JUL 14\"","v":"JUL 14"},{"$f":"Ex12_13!P2","v":"ansat 14. feb 10"}]
[3,"Del af måned \nantal kalenderdage/månedens kalenderdage","Start med at udfylde linie 88 og 98 i denne kolonne!",1,{"$f":"D3","v":1},{"$f":"E3","v":1},1,1,1,1,1,1,1,{"$f":"M3","v":1},{"$f":"N3","v":1},"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april 12: 15/30"]
[4,"Basisløntrin, Læ1 -, Læ4, Bh1 -  Bh4",null,{"$f":"Ex12_13!O4","v":"Bh2"},{"$f":"D4","v":"Bh2"},{"$f":"E4","v":"Bh2"},"Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","Bh2","basisløn for lærer (Læ) eller bhkl.leder (Bh)"]
[{"$f":"A4+1","v":5},"Pensionsordning",null,"L",{"$f":"$D5","v":"L"},{"$f":"$D5","v":"L"},"L","L","L","L","L","L","L","L","L","Pxx=P25, Exx=Efterlønskassen, L= Lærernes Pension \n(xx=skalatrin) fx skalatrin 40 i P25: P40"]
[6,"Procentregulering +1",null,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0130399999999999,1.0900000000000001,{"$f":"L6","v":1.0900000000000001},{"$f":"M6","v":1.0900000000000001},{"$f":"N6","v":1.0900000000000001},"se i løntabel"]
[7,"Skolens stedtillægsområde",null,{"$f":"Ex12_13!D8","v":3},{"$f":"$D7","v":3},3,3,3,3,3,3,3,3,3,3,"skolens stedtillægsområde 2-6"]
[{"$f":"A7+1","v":8},"Beskæftigelsesgrad, aktuel",null,0.8,{"$f":"D8","v":0.8},{"$f":"E8","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,"iflg. ansættelsesbrev\neller pluslønsaftale (IKKE løbende overtid!)"]
[9,"Undervisningstimer årligt",null,{"$f":"Ex12_13!D10","v":660},{"$f":"D9","v":660},660,660,660,660,660,660,660,660,660,660,"Iflg aktivitetsplan. SKAL omregnes til årligt timetal v. beskæftigelse under 1 år! (Ændres i øvrigt normalt ikke i normperioden)"]
[10,"Årligt souscheftillæg i grundbeløb,\nskriv : 19.300 .",null,null,{"$f":"D10","v":0},0,0,0,0,0,0,0,0,0,0,"altid pensionsgivende i LP"]
[11,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D11","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[{"$f":"A11+1","v":12},"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[13,"Funktionsstillæg, ikke afh. af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[14,"Kval.tillæg, ikke afhængig af BG,\nårligt grundbeløb",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[15,"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,14700,"pensionsgivende for lærere i LP"]
[{"$f":"A15+1","v":16},"Kval.tillæg, afhængig af BG,\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP"]
[{"$f":"A16+1","v":17},"Trin 4-tillæg beregnet pr. 1. aug 2014\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP – kun for lærere, der var ansat på nærværende skole før 1. aug 04"]
[{"$f":"A17+1","v":18},"Udligningstillæg, beregnet pr. 1. aug 04\nårligt grundbeløb v. 100% BG",null,null,0,0,0,0,0,0,0,0,0,0,0,"pensionsgivende for lærere i LP. \nKan ikke gives samtidig med trin 4-tillæg"]
[19,"Suppl. pension i LP JA/NEJ",null,"NEJ",{"$f":"D19","v":"NEJ"},"NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","NEJ","Hvis 'JA' beregnes for alle pensionsgivende beløb pension i LP for personer med tjenestemandspension (17,3% og 18% over visse beløb)"]
[20,"Lokalaftalt fast suppl. ulempegodtgørelse",null,null,{"$f":"D20","v":0},0,0,0,0,0,0,{"$f":"K20","v":0},0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[21,"Planlagte feriedage",null,5,null,null,null,null,null,null,null,null,9.9999999999999995E-8,null,20,"Normalt 5 dage i aug og 20 dage i juli."]
[22,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,0,null,null,null,null,null,null,null,null,null,null,0,"Se pjecen \"Ferievejledning 2013\""]
[23,"Gennemsnitlig BG i 2012",null,{"$f":"Ex12_13!O24","v":0.69414999999999993},{"$f":"D23","v":0.69414999999999993},0.69414999999999993,0.69414999999999993,0.69414999999999993,0.69414999999999993,0.69414999999999993,0.69414999999999993,0.69414999999999993,null,null,null,"Benyttes ved beregning af feriedifference."]
[24,"Gennemsnitlig BG i 2013",null,"Kalenderårets gennemsnit benyttes ved beregning af feriedifference",null,null,null,null,null,null,null,null,{"$f":"ROUND((7*0.74+5*0.8)/12,2)","v":0.77},{"$f":"M24","v":0.77},{"$f":"N24","v":0.77},"Benyttes ved beregning af feriedifference."]
[25,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 78"]
[26,"Skatteprocent",null,{"$f":"Ex12_13!O26","v":40},{"$f":"D26","v":40},{"$f":"E26","v":40},40,40,40,40,40,40,40,40,40,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[27,"Månedligt skattefradrag",null,{"$f":"Ex12_13!O27","v":5500},{"$f":"D27","v":5500},5500,5500,5500,5500,5500,5500,{"$f":"K27","v":5500},{"$f":"L27","v":5500},5500,5500]
[28,"Km.godtgørelse, lav sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[29,"Km.godtgørelse, høj sats (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[30,"Timedagpenge (skattefri)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[31,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[32,"Flydende tillæg (beregn selv!)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[33,"Arbejds- og arbejdstidsbestemte tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[34,"Merarbejdsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[35,"Overtidsbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse i juli eller ved fratræden"]
[36,"Særlige feriedage til udbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,"I juli eller ved fratræden. Se pjecen \"Ferievejledning 2012\""]
[37,"Særlig feriegodtgørelse (Ferietillæg) 1,5%",null,"1,5% af beregningsgrundlaget for 2011",null,null,null,null,null,null,null,null,{"$f":"IF(M21>0,ROUND(1.5%*P88,2),0)","v":3545.46},{"$f":"IF(AND(N21>0,M37=0),ROUND(1.5%*P88,2),0)","v":0},{"$f":"IF(AND(O21>0,SUM(M37:N37)=0),ROUND(1.5%*P88,2),0)","v":0},"Udbetales i den måned hovedferien begynder, normalt juli"]
[38,"Resultatlønstillæg"]
[39,"Engangs nylønstillæg"]
[40,"Praktiklærervederlag"]
[41,"Censorvederlag"]
[42,"andet"]
[43,"Måned",{"$f":"C2","v":"jan-jul"},"AUG 13","SEP13","OKT 13","NOV 13","DEC 13","JAN 14","FEB 14","MAR 14","APR 14","MAJ14","JUN 14","JUL 14","SUM"]
[44,"Basisløn",null,{"$f":"ROUND(IF(D8>0,ROUND((ROUND(VLOOKUP(D4,basistabel12,2,0)*D6,0))/12,2),0)*D8*D3,2)","v":18889.46},18889.46,18889.46,18889.46,18889.46,18889.46,18889.46,18889.46,20324.54,20324.54,20324.54,20324.54,{"$f":"SUM(D44:O44)","v":232413.84}]
[{"$f":"A44+1","v":45},"Områdetillæg",null,{"$f":"ROUND(IF(D8>0,ROUND((VLOOKUP(D4,omraadetabel12,D7,0))/12,2),0)*D8*D3,2)","v":260},260,260,260,260,260,260,260,260,{"$f":"ROUND(IF(M8>0,ROUND((VLOOKUP(M4,omraadetabel,M7,0))/12,2),0)*M8*M3,2)","v":260},{"$f":"ROUND(IF(N8>0,ROUND((VLOOKUP(N4,omraadetabel,N7,0))/12,2),0)*N8*N3,2)","v":260},{"$f":"ROUND(IF(O8>0,ROUND((VLOOKUP(O4,omraadetabel,O7,0))/12,2),0)*O8*O3,2)","v":260},3120]
[{"$f":"A45+1","v":46},"Undervisningstillæg",null,{"$f":"ROUND(SUM(D102:D105)*D3,2)","v":1248.5},1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1343.65,1343.65,1343.65,1343.65,15362.599999999999]
[47,"Souscheftillæg",null,{"$f":"ROUND(D10*D$6*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Funktionstillæg 1",null,{"$f":"ROUND(D11*D$6*D3/12,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Funktionstillæg 2",null,{"$f":"ROUND(D12*D$6/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Funktionstillæg 3",null,{"$f":"ROUND(D13*D$6/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Kvalifikationstillæg 1",null,{"$f":"ROUND(D14*D$6/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Kvalifikationstillæg 2",null,{"$f":"ROUND(D15*D$6*D$8/12*D3,2)","v":992.78},992.78,992.78,992.78,992.78,992.78,992.78,992.78,1068.2,1068.2,1068.2,1068.2,12215.04]
[53,"Kvalifikationstillæg 3",null,{"$f":"ROUND(D16*D$6*D$8/12*D3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Trin 4-tillæg beregnet 1. aug 2014",null,{"$f":"ROUND(D17*D$6*D$8/12*D3,2)","v":0},{"$f":"ROUND(E17*E$6*E$8/12*E3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[55,"Udligningstillæg beregnet 1. aug 2004",null,{"$f":"ROUND(D18*D$6*D$8/12*D3,2)","v":0},{"$f":"ROUND(E18*E$6*E$8/12*E3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[56,"OK08-tillæg",null,{"$f":"MAX(ROUND((IF(RIGHT(D4)=\"1\",5200)+IF(OR(RIGHT(D4)=\"2\",RIGHT(D4)=\"3\"),7900))*D6/12*D8*D3,2))","v":533.53},{"$f":"MAX(ROUND((IF(RIGHT(E4)=\"1\",5200)+IF(OR(RIGHT(E4)=\"2\",RIGHT(E4)=\"3\"),7900))*E6/12*E8*E3,2))","v":533.53},533.53,533.53,533.53,533.53,533.53,533.53,574.07000000000005,574.07000000000005,574.07000000000005,574.07000000000005,6564.5199999999977]
[57,"OK13-tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,"Ulempegodtgørelse",null,{"$f":"IF(D44>0,ROUND(IF(D$8>=0.5,708*D$6,354*D$6)/12*D3,2),0)","v":59.77},59.77,59.77,59.77,59.77,59.77,59.77,59.77,64.31,64.31,64.31,64.31,735.39999999999986]
[59,"Fast lokalaftalt godtgørelse",null,{"$f":"D20*D3","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Gruppelivstillæg",null,{"$f":"IF(D8>0,108.35*D3,0)","v":108.35},108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,108.35,1300.1999999999998]
[61,"Lønfradrag for ikke optjent ferie mv.",null,{"$f":"-(MAX(0,MIN(D21,D22))+D25)*4.62%*SUM(D44:D60)","v":0},0,0,0,0,0,0,0,{"$f":"-(MAX(0,MIN(L21,L22))+L25)*4.62%*SUM(L44:L60)","v":0},{"$f":"-(MAX(0,MIN(M21,M22))+M25)*4.62%*SUM(M44:M60)","v":-1.096932144E-4},{"$f":"-(MAX(0,MIN(N21,N22))+N25)*4.62%*SUM(N44:N60)","v":0},{"$f":"-(MAX(0,MIN(O21,O22))+O25)*4.62%*SUM(O44:O60)","v":0},-1.096932144E-4]
[62,"Feriedifference",null,{"$f":"(D21-D22)*4.62%*(D23-D8)*(D3=1)*IF(D8>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D8,0)*(D23>0)","v":-631.93811098687547},0,0,0,0,0,0,0,{"$f":"(L21-L22)*4.62%*(L24-L8)*(L3=1)*IF(L8>0,(L44+L45+L52+L53+L54+L55+L56+L57)/L8,0)*(L24>0)","v":0},{"$f":"(M21-M22)*4.62%*(M24-M8)*(M3=1)*IF(M8>0,(M44+M45+M52+M53+M54+M55+M56+M57)/M8,0)*(M24>0)","v":-3.8507948325000031E-6},{"$f":"(N21-N22)*4.62%*(N24-N8)*(N3=1)*IF(N8>0,(N44+N45+N52+N53+N54+N55+N56+N57)/N8,0)*(N24>0)","v":0},{"$f":"(O21-O22)*4.62%*(O24-O8)*(O3=1)*IF(O8>0,(O44+O45+O52+O53+O54+O55+O56+O57)/O8,0)*(O24>0)","v":-770.15896650000059},-1402.0970813376709]
[63,"Engangsudbetalinger iflg. specifikation",null,{"$f":"SUM(D32:D42)+MAX(D31-8000,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L32:L42)+MAX(L31-8000,0)","v":0},{"$f":"SUM(M32:M42)+MAX(M31-8000,0)","v":3545.46},{"$f":"SUM(N32:N42)+MAX(N31-8000,0)","v":0},{"$f":"SUM(O32:O42)+MAX(O31-8000,0)","v":0},3545.46]
[64,"Skattefri engangsudbetalinger iflg. spec.",null,{"$f":"SUM(D28:D30)+IF(D31>0,MIN(D31,8000),0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L28:L30)+IF(L31>0,MIN(L31,8000),0)","v":0},{"$f":"SUM(M28:M30)+IF(M31>0,MIN(M31,8000),0)","v":0},{"$f":"SUM(N28:N30)+IF(N31>0,MIN(N31,8000),0)","v":0},{"$f":"SUM(O28:O30)+IF(O31>0,MIN(O31,8000),0)","v":0},0]
[65,"Bruttoløn (ekskl. pensionstillæg og ATP)",null,{"$f":"SUM(D44:D64)","v":21460.451889013122},{"$f":"SUM(E44:E64)","v":22092.389999999996},22092.389999999996,22092.389999999996,22092.389999999996,22092.389999999996,22092.389999999996,22092.389999999996,23743.120000000003,27288.579886455995,23743.120000000003,22972.961033500003,273854.96280896908]
[66,"Pensionstillæg basisløn",null,{"$f":"ROUND(D44*17.3%/3,2)*(D5=\"L\")","v":1089.29},1089.29,1089.29,1089.29,1089.29,1089.29,1089.29,1089.29,{"$f":"ROUND(L44*17.3%/3,2)*(L5=\"L\")","v":1172.05},{"$f":"ROUND(M44*17.3%/3,2)*(M5=\"L\")","v":1172.05},{"$f":"ROUND(N44*17.3%/3,2)*(N5=\"L\")","v":1172.05},{"$f":"ROUND(O44*17.3%/3,2)*(O5=\"L\")","v":1172.05},13402.519999999997]
[67,"Pensionstillæg undervisningstillæg",null,{"$f":"ROUND(D46*17.3%/3,2)*(D5=\"L\")","v":72},72,72,72,72,72,72,72,{"$f":"ROUND(L46*17.3%/3,2)*(L5=\"L\")","v":77.48},{"$f":"ROUND(M46*17.3%/3,2)*(M5=\"L\")","v":77.48},{"$f":"ROUND(N46*17.3%/3,2)*(N5=\"L\")","v":77.48},{"$f":"ROUND(O46*17.3%/3,2)*(O5=\"L\")","v":77.48},885.92000000000007]
[68,"Pensionstillæg souscheftillæg",null,{"$f":"ROUND(D47*17.3%/3,2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L47*17.3%/3,2)","v":0},{"$f":"ROUND(M47*17.3%/3,2)","v":0},{"$f":"ROUND(N47*17.3%/3,2)","v":0},{"$f":"ROUND(O47*17.3%/3,2)","v":0},0]
[69,"Pensionstillæg Funktionstillæg 1",null,{"$f":"ROUND(D48*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L48*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":0},{"$f":"ROUND(M48*17.3%/3,2)*OR((M5=\"L\"),(LEFT(M19)=\"J\"))","v":0},{"$f":"ROUND(N48*17.3%/3,2)*OR((N5=\"L\"),(LEFT(N19)=\"J\"))","v":0},{"$f":"ROUND(O48*17.3%/3,2)*OR((O5=\"L\"),(LEFT(O19)=\"J\"))","v":0},0]
[70,"Pensionstillæg Funktionstillæg 2",null,{"$f":"ROUND(D49*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L49*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":0},{"$f":"ROUND(M49*17.3%/3,2)*OR((M5=\"L\"),(LEFT(M19)=\"J\"))","v":0},{"$f":"ROUND(N49*17.3%/3,2)*OR((N5=\"L\"),(LEFT(N19)=\"J\"))","v":0},{"$f":"ROUND(O49*17.3%/3,2)*OR((O5=\"L\"),(LEFT(O19)=\"J\"))","v":0},0]
[71,"Pensionstillæg Funktionstillæg 3",null,{"$f":"ROUND(D50*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L50*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":0},{"$f":"ROUND(M50*17.3%/3,2)*OR((M5=\"L\"),(LEFT(M19)=\"J\"))","v":0},{"$f":"ROUND(N50*17.3%/3,2)*OR((N5=\"L\"),(LEFT(N19)=\"J\"))","v":0},{"$f":"ROUND(O50*17.3%/3,2)*OR((O5=\"L\"),(LEFT(O19)=\"J\"))","v":0},0]
[72,"Pensionstillæg Kvalifikationstillæg 1",null,{"$f":"ROUND(D51*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L51*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":0},{"$f":"ROUND(M51*17.3%/3,2)*OR((M5=\"L\"),(LEFT(M19)=\"J\"))","v":0},{"$f":"ROUND(N51*17.3%/3,2)*OR((N5=\"L\"),(LEFT(N19)=\"J\"))","v":0},{"$f":"ROUND(O51*17.3%/3,2)*OR((O5=\"L\"),(LEFT(O19)=\"J\"))","v":0},0]
[73,"Pensionstillæg Kvalifikationstillæg 2",null,{"$f":"ROUND(D52*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":57.25},57.25,57.25,57.25,57.25,57.25,57.25,57.25,{"$f":"ROUND(L52*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":61.6},{"$f":"ROUND(M52*17.3%/3,2)*OR((M5=\"L\"),(LEFT(M19)=\"J\"))","v":61.6},{"$f":"ROUND(N52*17.3%/3,2)*OR((N5=\"L\"),(LEFT(N19)=\"J\"))","v":61.6},{"$f":"ROUND(O52*17.3%/3,2)*OR((O5=\"L\"),(LEFT(O19)=\"J\"))","v":61.6},704.40000000000009]
[74,"Pensionstillæg Kvalifikationstillæg 3",null,{"$f":"ROUND(D53*17.3%/3,2)*OR((D5=\"L\"),(LEFT(D19)=\"J\"))","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L53*17.3%/3,2)*OR((L5=\"L\"),(LEFT(L19)=\"J\"))","v":0},0,0,0,0]
[75,"Pensionstillæg af trin 4-tillæg",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D75:O75)","v":0}]
[76,"Pensionstillæg af udligningstillæg",null,{"$f":"ROUND(D55*17.3%/3,2)*(D5=\"L\")","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(L55*17.3%/3,2)*(L5=\"L\")","v":0},{"$f":"ROUND(M55*17.3%/3,2)*(M5=\"L\")","v":0},{"$f":"ROUND(N55*17.3%/3,2)*(N5=\"L\")","v":0},{"$f":"ROUND(O55*17.3%/3,2)*(O5=\"L\")","v":0},0]
[77,"Pensionstillæg af OK13-tillæg",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[78,"Supplerende pensionstillæg på 18%",null,{"$f":"((SUM(D44:D60)-301881.8*D6*D8/12)*0.7%/3*((D65-D61)>301881.8/12*D6*D8)*(LEFT(D4)=\"B\")+(SUM(D44:D60)-361659.2*D6*D8/12)*0.7%/3*(SUM(D44:D60)>361659.2/12*D6*D8)*(LEFT(D4)=\"L\"))*(LEFT(D5)<>\"L\")*(LEFT(D19)=\"J\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Fradrag i pensionstillæg for ikke optjent ferie mv.",null,{"$f":"ROUND(-(D22+D25)*4.62%*SUM(D66:D78),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(-(L22+L25)*4.62%*SUM(L66:L78),2)","v":0},{"$f":"ROUND(-(M22+M25)*4.62%*SUM(M66:M78),2)","v":0},{"$f":"ROUND(-(N22+N25)*4.62%*SUM(N66:N78),2)","v":0},{"$f":"ROUND(-(O22+O25)*4.62%*SUM(O66:O78),2)","v":0},0]
[80,"Pensionstillæg af feriedifference",null,{"$f":"IF(OR(D62=0,D8=0),0,(D66+D73+D74+D76+D77)/D8*4.62%*(D23-D8)*(D21-D22))","v":-35.043063536250031},0,0,0,0,0,0,0,{"$f":"IF(OR(L62=0,L8=0),0,(L66+L73+L74+L76+L77)/L8*4.62%*(L23-L8)*(L21-L22))","v":0},{"$f":"IF(OR(M62=0,M8=0),0,(M66+M73+M74+M76+M77)/M8*4.62%*(M24-M8)*(M21-M22))","v":-2.1372986250000013E-7},{"$f":"IF(OR(N62=0,N8=0),0,(N66+N73+N74+N76+N77)/N8*4.62%*(N24-N8)*(N21-N22))","v":0},{"$f":"IF(OR(O62=0,O8=0),0,(O66+O73+O74+O76+O77)/O8*4.62%*(O24-O8)*(O21-O22))","v":-42.745972500000029},-77.789036249979915]
[81,"Pensionstillæg i alt",null,{"$f":"SUM(D66:D80)","v":1183.49693646375},{"$f":"SUM(E66:E80)","v":1218.54},1218.54,1218.54,1218.54,1218.54,1218.54,1218.54,1311.1299999999999,1311.12999978627,1311.1299999999999,1268.3840274999998,14915.050963750018]
[{"$f":"A81+1","v":82},"Egetbidrag til ATP",null,{"$f":"D94/3","v":90},{"$f":"E94/3","v":90},90,90,90,90,90,90,90,90,90,90,{"$f":"SUM(D82:O82)","v":1080}]
[{"$f":"A82+1","v":83},"AMB-grundlag",null,{"$f":"SUM(D44:D63)-D82","v":21370.451889013122},22002.389999999996,22002.389999999996,22002.389999999996,22002.389999999996,22002.389999999996,22002.389999999996,22002.389999999996,23653.120000000003,27198.579886455995,23653.120000000003,22882.961033500003,{"$f":"SUM(D83:O83)","v":272774.96280896908}]
[{"$f":"A83+1","v":84},"AM-bidrag",null,{"$f":"ROUND(D83*8%,0)","v":1710},{"$f":"ROUND(E83*8%,0)","v":1760},1760,1760,1760,1760,1760,1760,1892,2176,1892,1831,21821]
[85,"A-indkomst",null,{"$f":"D83-D84","v":19660.451889013122},{"$f":"E83-E84","v":20242.389999999996},20242.389999999996,20242.389999999996,20242.389999999996,20242.389999999996,20242.389999999996,20242.389999999996,21761.120000000003,25022.579886455995,21761.120000000003,21051.961033500003,250953.96280896908]
[86,"Skattegrundlag",null,{"$f":"ROUND(D85-D27,-1)","v":14160},14740,14740,14740,14740,14740,14740,14740,16260,19520,16260,15550]
[87,"Skat",null,{"$f":"ROUND(D86*D26/100,0)","v":5664},5896,5896,5896,5896,5896,5896,5896,6504,7808,6504,6220,73972]
[88,"Feriegodtgørelsesgrundlag, jan-dec 13",{"$f":"Ex12_13!P89","v":126534.11802795838},{"$f":"SUM(D44:D63)","v":21460.451889013122},{"$f":"SUM(E44:E63)","v":22092.389999999996},{"$f":"SUM(F44:F63)","v":22092.389999999996},{"$f":"SUM(G44:G63)","v":22092.389999999996},{"$f":"SUM(H44:H63)","v":22092.389999999996},"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,null,null,{"$f":"SUM(C88:H88)","v":236364.12991697143}]
[89,"Feriegodtgørelsesgrundlag, jan-juli 14",null,"Kalenderårets sum benyttes ved beregning af ferietillæg 1,5%",null,null,null,null,{"$f":"SUM(I44:I63)","v":22092.389999999996},{"$f":"SUM(J44:J63)","v":22092.389999999996},{"$f":"SUM(K44:K63)","v":22092.389999999996},{"$f":"SUM(L44:L63)","v":23743.120000000003},{"$f":"SUM(M44:M63)-M37","v":23743.119886455996},{"$f":"SUM(N44:N63)-N37","v":23743.120000000003},{"$f":"SUM(O44:O63)-O37","v":22972.961033500003},160479.49091995598]
[90,"Egetbidrag til LP",null,{"$f":"D81","v":1183.49693646375},{"$f":"E81","v":1218.54},1218.54,1218.54,1218.54,1218.54,1218.54,1218.54,1311.1299999999999,1311.12999978627,1311.1299999999999,1268.3840274999998,14915.050963750018]
[91,"Arbejdsgiverbidrag til LP",null,{"$f":"D90*2","v":2366.9938729275},{"$f":"E90*2","v":2437.08},2437.08,2437.08,2437.08,2437.08,2437.08,2437.08,2622.2599999999998,2622.25999957254,2622.2599999999998,2536.7680549999995,29830.101927500036]
[92,"Arbejdsgiverbidrag til ATP",null,{"$f":"D94*2/3","v":180},{"$f":"E94*2/3","v":180},180,180,180,180,180,180,180,180,180,180,2160]
[93,"Skolens samlede indbetaling til LP",null,{"$f":"D90+D91","v":3550.49080939125},{"$f":"E90+E91","v":3655.62},3655.62,3655.62,3655.62,3655.62,3655.62,3655.62,3933.3899999999994,3933.3899993588102,3933.3899999999994,3805.1520824999993,44745.152891250058]
[94,"Skolens samlede indbetaling til ATP",null,{"$f":"90*(((D8*D3)>=9/37)+((D8*D3)>=18/37)+((D8*D3)>=27/37))","v":270},270,270,270,270,270,270,270,270,270,270,270,3240]
[95,"Skolens indbetaling til tjenestemandspension",null,{"$f":"IF(OR(LEFT(D5)=\"P\",LEFT(D5)=\"E\"),VLOOKUP(VALUE(MID(D5,2,2)),Skalalontabel12,7,0)*D6/12*15%*MIN(1,D8)*D3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Indbetaling til Gruppeliv",null,{"$f":"108.35*(D8>=0.4054)","v":108.35},{"$f":"108.35*(E8>0)","v":108.35},108.35,108.35,108.35,108.35,108.35,{"$f":"108.35*(K8>0)","v":108.35},{"$f":"108.35*(L8>0)","v":108.35},{"$f":"108.35*(M8>0)","v":108.35},{"$f":"108.35*(N8>0)","v":108.35},{"$f":"108.35*(O8>0)","v":108.35},1300.1999999999998]
[97,"Løn til den ansattes disposition",null,{"$f":"D65-(D87+D82+D84+D96)","v":13888.101889013122},{"$f":"E65-(E87+E82+E84+E96)","v":14238.039999999995},14238.039999999995,14238.039999999995,14238.039999999995,14238.039999999995,14238.039999999995,14238.039999999995,15148.770000000002,17106.229886455993,15148.770000000002,14723.611033500003,{"$f":"SUM(C97:O97)","v":175681.76280896907}]
[98,"Feriepengeberegningsgrundlag, jan-dec 13",{"$f":"Ex12_13!P99","v":114136.9778009248},{"$f":"(SUM(D44:D63)+D81)*(1-12/260*D21)","v":17418.422173443745},{"$f":"(SUM(E44:E63)+E81)*(1-12/260*E21)","v":23310.929999999997},{"$f":"(SUM(F44:F63)+F81)*(1-12/260*F21)","v":23310.929999999997},{"$f":"(SUM(G44:G63)+G81)*(1-12/260*G21)","v":23310.929999999997},{"$f":"(SUM(H44:H63)+H81)*(1-12/260*H21)","v":23310.929999999997},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"SUM(C98:H98)","v":224799.11997436851}]
[99,"Feriepengeberegningsgrundlag, jan-jul 14",null,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(I$44:I$63)+I$81)*(1-12/260*I$21)","v":23310.929999999997},{"$f":"(SUM(J$44:J$63)+J$81)*(1-12/260*J$21)","v":23310.929999999997},{"$f":"(SUM(K$44:K$63)+K$81)*(1-12/260*K$21)","v":23310.929999999997},{"$f":"(SUM(L$44:L$63)+L$81)*(1-12/260*L$21)","v":25054.250000000004},{"$f":"(SUM(M$44:M$63)-M37+M$81)*(1-12/260*M$21)","v":25054.249770607265},{"$f":"(SUM(N$44:N$63)-N37+N$81)*(1-12/260*N$21)","v":25054.250000000004},{"$f":"(SUM(O$44:O$63)-O37+O$81)*(1-12/260*O$21)","v":1864.7188508461529},146960.25862145339]
[100,"Beregningsgrundlag for feriedifference",null,{"$f":"IF(D8>0,(D44+D45+D52+D53+D54+D55+D56+D57)/D8,0)","v":25844.712499999994},{"$f":"IF(E8>0,(E44+E45+E52+E53+E54+E55+E56+E57)/E8,0)","v":25844.712499999994},25844.712499999994,25844.712499999994,25844.712499999994,25844.712499999994,25844.712499999994,25844.712499999994,27783.512500000001,27783.512500000001,27783.512500000001,27783.512500000001]
[{"$f":"A100+1","v":101},"Beregningsgrundlag af feriediff.for pension",null,{"$f":"IF(D8>0,(D66+D73+D74+D76+D77)/D8,0)","v":1433.175},{"$f":"IF(E8>0,(E66+E73+E74+E76+E77)/E8,0)","v":1433.175},1433.175,1433.175,1433.175,1433.175,1433.175,1433.175,1542.0624999999998,1542.0624999999998,1542.0624999999998,1542.0624999999998]
[{"$f":"A101+1","v":102},"læ:   0-650, bh:   0-750",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$9>=650,650*ROUND(16.38*D$6,2)/12,D$9*ROUND(16.38*D$6,2)/12),IF(D$9>=750,750*ROUND(22.41*D$6,2)/12,D$9*ROUND(22.41*D$6,2)/12))","v":1248.5},1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1248.5,1343.6499999999999,1343.6499999999999,1343.6499999999999,1343.6499999999999,"specifikation af uv.tillæg"]
[{"$f":"A102+1","v":103},"læ: 650-700, bh: 750-800",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$9>650,IF(D$9>=700,50*ROUND(98.3*D$6,2)/12,(D$9-650)*ROUND(98.3*D$6,2)/12),0),IF(D$9>750,IF(D$9>=800,50*ROUND(65.53*D$6,2)/12,(D$9-750)*ROUND(65.53*D$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[{"$f":"A103+1","v":104},"læ: 700-750, bh: 800-835",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$9>700,IF(D$9>=750,50*ROUND(131.07*D$6,2)/12,(D$9-700)*ROUND(131.07*D$6,2)/12),0),IF(D$9>800,IF(D$9>=835,35*ROUND(131.07*D$6,2)/12,(D$9-800)*ROUND(131.07*D$6,2)/12),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]
[{"$f":"A104+1","v":105},"læ: 750-   , bh: 835-   ",null,{"$f":"IF(LEFT(D$4)<>\"b\",IF(D$9>750,(D$9-750)*ROUND(163.83*D$6,2)/12,0),IF(D$9>835,(D$9-835)*ROUND(163.83*D$6,2)/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,"specifikation af uv.tillæg"]

{"sheet":"Grundlon","index":40,"n_rows":76,"n_cols":7,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
["STATENS LØNTABEL GRUNDBELØB PR. 1. OKTOBER 1997"]
[null,null,null,"Stedtillægsområde"]
["Skalatrin","II","III","IV","V","VI","Pensionsg.løn"]
[1,141011,143641,145461,148092,149912,131168.56]
[2,143176,145871,147736,150429,152295,133198.04]
[3,145401,148160,150071,152830,154742,135282.59]
[4,147687,150515,152473,155300,157257,137424.97]
[5,150035,152932,154939,157836,159841,139625.18]
[6,152450,155418,157474,160442,162497,141887.34]
[7,154928,157970,160076,163118,165223,144210.09]
[8,157475,160592,162751,165868,168027,146597.54999999999]
[9,160094,163288,165501,168695,170908,149051.1]
[10,162783,166058,168325,171600,173868,151572.10999999999]
[11,164905,168261,170585,173941,176265,154161.97]
[12,167744,171185,173568,177008,179390,156823.42000000001]
[13,170663,174190,176632,180160,182601,159557.85]
[14,173661,177278,179781,183397,185900,162368]
[15,176742,180449,183015,186723,189289,165253.88]
[16,179103,182904,185536,189337,191969,168220.99]
[17,182355,186253,188951,192849,195546,171267.96]
[18,185698,189695,192462,196458,199224,174400.3]
[19,188193,192292,195128,199227,202065,177618]
[20,190784,194986,197896,202098,205007,180923.82]
[21,193942,198252,201236,205546,208530,184321.88]
[22,196868,201178,204162,208472,211456,187717.13]
[23,200004,204194,207097,211289,214190,191104.14]
[24,203235,207308,210128,214201,217021,194587.44]
[25,206538,210484,213216,217162,219894,198161]
[26,209918,213727,216364,220174,222811,201828.54]
[27,213370,217033,219570,223233,225770,205591]
[28,216901,220409,222837,226345,228774,209453.43]
[29,220510,223852,226166,229508,231821,213415.37]
[30,224202,227367,229558,232721,234912,217481.83]
[31,227973,230949,233011,235987,238048,221653.7]
[32,231831,234607,236529,239306,241227,225935.95]
[33,235771,238334,240110,242674,244449,230328.08]
[34,239801,242140,243759,246096,247715,234836.36]
[35,243921,246021,247474,249574,251027,239462.99]
[36,248130,249976,251255,253102,254380,244208.78]
[37,252432,254012,255104,256684,257778,249078.59]
[38,256976,258297,259212,260534,261450,254168.8]
[39,261564,262582,263287,264304,265009,259403.21]
[40,266252,266948,267430,268126,268608,264773.06]
[41,271043,271399,271647,272004,272251,270283.09000000003]
[42,275937,275937,275937,275937,275937,275936.7]
[43,282063,282063,282063,282063,282063,282062.88]
[44,288356,288356,288356,288356,288356,288356.47999999998]
[45,294824,294824,294824,294824,294824,294824.2]
[46,301470,301470,301470,301470,301470,301470.05]
[47,315314,315314,315314,315314,315314,315313.56]
[48,336492,336492,336492,336492,336492,336491.35]
[49,359957,359957,359957,359957,359957,359956.74]
[50,397581,397581,397581,397581,397581,397581.73]
[51,444240,444240,444240,444240,444240,444240.63]
[52,484035,484035,484035,484035,484035,484035.37]
[53,538581,538581,538581,538581,538581,538581.69999999995]
[54,604096,604096,604096,604096,604096,604095.94999999995]
[55,679129,679129,679129,679129,679129,679128.96]
["Læ1",213400,213400,213400,213400,213400,213400]
["Læ2",227400,227400,227400,227400,227400,227400]
["Læ3",248500,248500,248500,248500,248500,248500]
["Bh1",203400,203400,203400,203400,203400,203400]
["Bh2",213400,213400,213400,213400,213400,213400]
["Bh3",221500,221500,221500,221500,221500,221500]
[]
["Områdetillæg",null,"ikke reguleret-  ikke pensionsgivende"]
[null,null,null,"Stedtillægsområde"]
["Skalatrin","II","III","IV","V","VI"]
["Læ1",0,3900,6900,10800,13800]
["Læ2",0,3300,5700,9000,11400]
["Læ3",0,2100,3900,6000,7500]
["Bh1",0,4500,7500,12000,15000]
["Bh2",0,3900,6900,10800,13800]
["Bh3",0,3600,6300,9900,12600]
[]
["Basislønsatserne er rettet til pr. 1. okt 2006"]