{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Q (8)","Vejledning","Foraeldreorlov","LonspecAndreAarBarsel","LonspecAndreAar","LonspecAndreAlle","LonspecAndre","Q","R","S","T","U","V","W","X","Y","Z","Grundlon12"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":65,"comments":22,"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":"Q (8)","index":0,"n_rows":195,"n_cols":20,"rows_kept":195,"cut":false,"hidden":true,"merged":[[3,0,26,0],[27,0,28,0],[28,2,30,2],[43,2,45,4],[94,6,94,10],[0,2,2,2],[0,3,2,3],[0,4,2,4]]}
["2017/2018",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","Q",{"$f":"G1","v":"Q"},{"$f":"H1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[2018,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
["jan-juli",{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 18"},{"$f":"\"SEP\"&RIGHT(A1,2)+0","v":"SEP18"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 18"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 18"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 18"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 19"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 19"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 19"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 19"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 19"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 19"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 19"},"ansat d. "]
["\nFor at beregne det særlige ferietillæg samt feriepengeberegningsgurndlaget, skal arket kende oplysninger vedr. Jan-juli mdr. Start med at udfylde linie 85 og 94 i denne kolonne!\nHar betydning for beregning af ferietillæg og feriepenge.",{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",14.7,{"$f":"$G5","v":14.7},14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,{"$f":"B7+1","v":8},null,null,null,"Procentregulering +1",1.0696829999999999,1.0696829999999999,null,0,{"$f":"J8","v":0},0,0,0,null,{"$f":"O8","v":0},{"$f":"P8","v":0},{"$f":"Q8","v":0},null,6]
[null,9,null,null,null,"Skolens stedtillægsområde",2,{"$f":"G9","v":2},2,2,2,2,2,2,2,2,2,2]
[null,10,null,null,null,"Beskæftigelsesgrad, aktuel",1,{"$f":"G10","v":1},1,1,1,1,1,1,1,0.9,0.9,0.9]
[null,11,"x","x","x","Skalatrin eller HK-løntrin (HKx)",14,{"$f":"G11","v":14},14,14,14,14,14,14,14,14,14,14,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,12,"x","x","x",{"$f":"\"Fast aftalt årlig løn \"&IF(E12<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Fast aftalt årlig løn i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,{"$f":"N12","v":0},0,0,0]
[null,13,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0]
[null,14,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G14","v":0},0,0,0,0,0,0,0,0,0,0]
[null,15,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G15","v":0},0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0]
[null,17,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,22,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned.",null,{"$f":"G22","v":0},0,0,0,0,0,0,{"$f":"N22","v":0},0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,23,null,null,null,"Planlagte feriedage",null,null,5,null,null,null,5,null,null,0,null,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,24,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,null,null,null,null,null,null,null,null,null,null,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,25,null,null,null,{"$f":"\"Gennemsnitlig BG i \"&Aar-1","v":"Gennemsnitlig BG i 2017"},null,{"$f":"G25","v":0},0,0,0,0,0.85,0.85,0.85,null,null,null,"Benyttes ved beregning af feriedifferende."]
[null,26,null,null,null,{"$f":"\"Gennemsnitlig BG i \"&Aar","v":"Gennemsnitlig BG i 2018"},"Kalenderårets gennemsnit benyttes ved beregning af feriedifferende",null,null,null,null,null,null,null,null,null,{"$f":"P26","v":0},{"$f":"Q26","v":0},"Benyttes ved beregning af feriedifferende."]
[null,27,null,null,null,"Egenbetalte fridage",null,null,null,null,null,null,null,null,null,null,null,null,"Løn- og pensionsfradrag beregnes i lin 60 og 75"]
["Skatteop-lysninger",28,null,null,null,"Skatteprocent",40,{"$f":"G28","v":40},40,40,40,40,40,40,40,40,40,40,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,29,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2018},{"$f":"LEFT($A$1,4)+2","v":2019},"Månedligt skattefradrag",4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,30,null,1.94,null,"Km.godtgørelse, lav sats (skattefri), antal km:"]
[null,31,null,3.54,null,"Km.godtgørelse, høj sats (skattefri), antal km:"]
[null,32,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[null,33,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",9000,null,null,null,null,null,null,null,null,null,null,null,"Se løntabel"]
[null,34,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,35,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse eller ved fratræden"]
[null,36,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsopgørelse eller ved fratræden"]
[null,37,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,38,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G7=\"ja\",\"1,5%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 1,5%"},{"$f":"IF(G7=\"ja\",\"1,5%\",\"1%\")","v":"1,5%"},{"$f":"\"Af den ferieberettigede løn for \" &Aar+1&\"\"","v":"Af den ferieberettigede løn for 2019"},null,null,null,null,null,null,null,{"$f":"IF(P23>=0,ROUND((1%+0.5%*(P7=\"JA\"))*S85,2),0)","v":633.09},{"$f":"IF(AND(Q23>0,P38=0),ROUND((1%+0.5%*(P7=\"JA\"))*S85,2),0)","v":0},{"$f":"IF(AND(R23>0,SUM(P38:Q38)=0),ROUND((1%+0.5%*(P7=\"JA\"))*S85,2),0)","v":0},"Udbetales forud for den måned, hvor hovedferien begynder"]
[null,39,null,null,null,"Resultatlønstillæg"]
[null,40,null,null,null,"Engangs nylønstillæg"]
[null,41,null,null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"45*5*7.4","v":1665}]
[null,42,null,null,null,"andet"]
[null,43,null,null,null,"andet"]
[null,44,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G44","v":0},{"$f":"H44","v":0},0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,45,null,null,null,"kaffekasse",null,{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,46,null,null,null,"Fagforenings-kontingent",null,{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"jan-juli"},{"$f":"B46+1","v":47},null,null,null,"Måned",{"$f":"G3","v":"AUG 18"},"SEP18","OKT 18","NOV 18","DEC 18","JAN 19","FEB 19","MAR 19","APR 19","MAJ 19","JUN 19","JUL 19","SUM"]
[null,48,{"$f":"(C11<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G11),\"Skalatrinsløn\",\"HK-løn\")","v":"Skalatrinsløn"},{"$f":"ROUND(IF(AND(G$10>0,G11>0),ROUND((ROUND(VLOOKUP(G11,Skalalontabel12,G9,0)*G8,0))/12,2),0)*G10*G4,2)","v":20289.330000000002},20289.330000000002,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G48:R48)","v":40578.660000000003}]
[null,49,1,1,1,"Fast løn",{"$f":"ROUND(IF(G12>0,G12/12)*IF($D12<>\"\",G$10,1)*IF($E12<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,1,0,1,"Souscheftillæg ell. lign.",{"$f":"ROUND(IF(AND(G$10>0,G13>0),G13/12)*IF($D13<>\"\",G$10,1)*IF($E13<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,1,0,1,"Funktionstillæg 1",{"$f":"ROUND(IF(AND(G$10>0,G14>0),G14/12)*IF($D14<>\"\",G$10,1)*IF($E14<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,1,0,1,"Funktionstillæg 2",{"$f":"ROUND(IF(AND(G$10>0,G15>0),G15/12)*IF($D15<>\"\",G$10,1)*IF($E15<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,0,1,"Funktionstillæg 3",{"$f":"ROUND(IF(AND(G$10>0,G16>0),G16/12)*IF($D16<>\"\",G$10,1)*IF($E16<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,1,1,1,"Kvalifikationstillæg 1",{"$f":"ROUND(IF(AND(G$10>0,G17>0),G17/12)*IF($D17<>\"\",G$10,1)*IF($E17<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,1,1,"Kvalifikationstillæg 2",{"$f":"ROUND(IF(AND(G$10>0,G18>0),G18/12)*IF($D18<>\"\",G$10,1)*IF($E18<>\"\",G$8,1)*G4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,1,1,"Kvalifikationstillæg 3",{"$f":"ROUND(IF(AND(G$10>0,G19>0),G19/12)*IF($D19<>\"\",G$10,1)*IF($E19<>\"\",G$8,1)*G$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,1,1,"Udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,null,null,null,"Gruppelivstillæg",{"$f":"ROUND(IF(AND(G$10>0,G21>0),G21)*IF($D21<>\"\",G$10,1)*IF($E21<>\"\",G$8,1)*G$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,null,{"$f":"(D22<>\"\")*1","v":0},{"$f":"(E22<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(G23,G24*1))+G27)*IF(G7=\"JA\",4.62%,4.8%)*SUM(G48:G59)*G$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,null,null,"Feriedifferende (af BG-afh. løndele)",{"$f":"ROUND(IF(LEFT(G7)=\"N\",(G25-G10)*4.8%*G96/G10*MAX((G23-G24),0)*G97,(G25-G10)*4.62%*G96/G10*MAX((G23-G24),0))*G$4,0)","v":0},{"$f":"ROUND(IF(LEFT(H7)=\"N\",(H25-H10)*4.8%*H96/H10*MAX((H23-H24),0)*H97,(H25-H10)*4.62%*H96/H10*MAX((H23-H24),0))*H$4,0)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(IF(LEFT(P7)=\"N\",(P26-P10)*4.8%*P96/P10*MAX((P23-P24),0)*P97,(P26-P10)*4.62%*P96/P10*MAX((P23-P24),0))*P$4,2)","v":0},{"$f":"ROUND(IF(LEFT(Q7)=\"N\",(Q26-Q10)*4.8%*Q96/Q10*MAX((Q23-Q24),0)*Q97,(Q26-Q10)*4.62%*Q96/Q10*MAX((Q23-Q24),0))*Q$4,2)","v":0},0,0]
[null,62,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G34:G43)+MAX(G33*G8-8000,0)","v":1627.146999999999},{"$f":"SUM(H34:H43)+MAX(H33*H8-8000,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P34:P43)+MAX(P33*P8-8000,0)","v":633.09},0,0,2260.2369999999992]
[null,63,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"G30*$D30+G31*$D31+G32+IF(G33>0,MIN(G33*G8,8000),0)","v":8000},{"$f":"H30*$D30+H31*$D31+H32+IF(H33>0,MIN(H33*H8,8000),0)","v":0},0,0,0,{"$f":"L30*$E30+L31*$E31+L32+IF(L33>0,MIN(L33*L8,8000),0)","v":0},{"$f":"M30*$E30+M31*$E31+M32+IF(M33>0,MIN(M33*M8,8000),0)","v":0},0,0,0,0,0,8000]
[null,64,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G48:G63)","v":29916.476999999999},20289.330000000002,0,0,0,0,0,0,0,633.09,0,0,50838.896999999997]
[null,65,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G11),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. Skalatrinsløn"},{"$f":"ROUND(IF(AND(G$10>0,G11>0),ROUND((ROUND(VLOOKUP(G11,Skalalontabel12,7,0)*G8,0))/12,2),0)*G10*G4*G5/100/3,2)","v":929.52},929.52,0,0,0,0,0,0,0,0,0,0,1859.04]
[null,66,null,null,null,"Pensionstillæg fast løn",{"$f":"ROUND(G49*$C49*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B69+1","v":70},null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G60*$C60*G$5/100/3,2)","v":0},{"$f":"ROUND(H60*$C60*H$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg af feriedifference",{"$f":"ROUND(G61*$C61*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G35*G5/100/3+G39*($C39<>\"\")*G5/100/3+G40*($C40<>\"\")*G5/100/3+G41*($C41<>\"\")*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G65:G77)","v":929.52},{"$f":"SUM(H65:H77)","v":929.52},0,0,0,0,0,0,0,0,0,0,1859.04]
[null,79,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G91/3,2)","v":94.67},{"$f":"ROUND(H91/3,2)","v":94.67},94.67,94.67,94.67,94.67,94.67,94.67,94.67,94.67,94.67,94.67,{"$f":"SUM(G79:R79)","v":1136.04}]
[null,80,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G78*-1)+SUM(G48:G62)-G79","v":21821.807000000001},20194.660000000003,-94.67,-94.67,-94.67,-94.67,-94.67,-94.67,-94.67,538.42000000000007,-94.67,-94.67,{"$f":"SUM(G80:R80)","v":41702.857000000018}]
[null,81,null,null,null,"AM-bidrag",{"$f":"ROUND(G80*8%,0)","v":1746},{"$f":"ROUND(H80*8%,0)","v":1616},-8,-8,-8,-8,-8,-8,-8,43,-8,-8,3333]
[null,82,null,null,null,"A-indkomst",{"$f":"G80-G81","v":20075.807000000001},{"$f":"H80-H81","v":18578.660000000003},-86.67,-86.67,-86.67,-86.67,-86.67,-86.67,-86.67,495.42000000000007,-86.67,-86.67,38369.857000000018]
[null,83,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G82-G29,10)","v":16070},{"$f":"FLOOR(H82-H29,10)","v":14570},-4090,-4090,-4090,-4090,-4090,-4090,-4090,-3510,-4090,-4090]
[null,84,null,null,null,"Skat",{"$f":"ROUND(G83*G28/100,0)","v":6428},5828,-1636,-1636,-1636,-1636,-1636,-1636,-1636,-1404,-1636,-1636,-3872]
[null,85,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, aug-dec \"&Aar","v":"Feriegodtgørelsesgrundlag, aug-dec 2018"},{"$f":"SUM(G48:G62)","v":21916.476999999999},{"$f":"SUM(H48:H62)","v":20289.330000000002},{"$f":"SUM(I48:I62)","v":0},{"$f":"SUM(J48:J62)","v":0},{"$f":"SUM(K48:K62)","v":0},{"$f":"\"Kalenderåret \"&Aar+1&\" sum benyttes ved beregning af ferietillæg til udb.  \"&Aar+2&\"\"","v":"Kalenderåret 2019 sum benyttes ved beregning af ferietillæg til udb.  2020"},null,null,null,null,null,null,{"$f":"A85+SUM(G85:K85)","v":42205.807000000001}]
[null,86,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 2019"},{"$f":"\"Kalenderåret \"&Aar+2&\"  - 7 første mdr. benyttes ved beregning af ferietillæg til udb.  \"&Aar+3&\"\"","v":"Kalenderåret 2020  - 7 første mdr. benyttes ved beregning af ferietillæg til udb.  2021"},null,null,null,null,{"$f":"SUM(L48:L62)","v":0},{"$f":"SUM(M48:M62)","v":0},{"$f":"SUM(N48:N62)","v":0},{"$f":"SUM(O48:O62)","v":0},{"$f":"SUM(P48:P62)-P38","v":0},{"$f":"SUM(Q48:Q62)-Q38","v":0},{"$f":"SUM(R48:R62)-R38","v":0},0]
[null,87,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G78","v":929.52},{"$f":"H78","v":929.52},0,0,0,0,0,0,0,0,0,0,1859.04]
[null,88,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G87*2","v":1859.04},{"$f":"H87*2","v":1859.04},0,0,0,0,0,0,0,0,0,0,3718.08]
[null,89,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G91*2/3","v":189.33333333333334},{"$f":"H91*2/3","v":189.33333333333334},189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,189.33333333333334,2272]
[null,90,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G87+G88","v":2788.56},{"$f":"H87+H88","v":2788.56},0,0,0,0,0,0,0,0,0,0,5577.12]
[null,{"$f":"B90+1","v":91},null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"284/3*(((G10*G4)>=9/37)+((G10*G4)>=18/37)+((G10*G4)>=27/37))","v":284},284,284,284,284,284,284,284,284,284,284,284,3408]
[null,92,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G21","v":0},{"$f":"H21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G78*-1)+G64-(G84+G79+G81+G92)-G44-G45-G46","v":21647.807000000001},{"$f":"IF(H6=\"nej\",H78*-1)+H64-(H84+H79+H81+H92)-H44-H45-H46","v":12750.660000000002},1549.33,1549.33,1549.33,1549.33,1549.33,1549.33,1549.33,1899.42,1549.33,1549.33,{"$f":"SUM(G93:R93)","v":50241.857000000018}]
[null,94,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec 2018"},{"$f":"(SUM(G48:G62)+G78+G79)*(1-12/260*G23)","v":22940.666999999998},{"$f":"(SUM(H48:H62)+H78+H79)*(1-12/260*H23)","v":21313.52},{"$f":"(SUM(I48:I62)+I78+I79)*(1-12/260*I23)","v":72.823076923076911},{"$f":"(SUM(J48:J62)+J78+J79)*(1-12/260*J23)","v":94.67},{"$f":"(SUM(K48:K62)+K78+K79)*(1-12/260*K23)","v":94.67},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A94+SUM(G94:K94)","v":44516.350076923074}]
[null,{"$f":"B94+1","v":95},null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 2019"},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$48:L$62)+L$78+L79)*(1-12/260*L$23)","v":94.67},{"$f":"(SUM(M$48:M$62)+M$78+M79)*(1-12/260*M$23)","v":72.823076923076911},94.67,94.67,727.76,94.67,29.129230769230773,1208.3923076923079]
[null,{"$f":"B95+1","v":96},null,null,null,"BG-afhængige løndele",{"$f":"G48*$D48+G49*$D49+G50*$D50+G51*$D51+G52*$D52+G53*$D53+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G59*$D59","v":20289.330000000002},20289.330000000002,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B96+1","v":97},null,null,null,"BG-difference >=20%",{"$f":"IF(G10>0,IF(G10>G25,(G10-G25)/G25>=20%,(G10-G25)/G25<=-20%),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(H10>0,IF(H10>H25,(H10-H25)/H25>=20%,(H10-H25)/H25<=-20%),\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,false,false,{"$f":"IF(P10>0,IF(P10>P26,(P10-P26)/P26>=20%,(P10-P26)/P26<=-20%),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q10>0,IF(Q10>Q26,(Q10-Q26)/Q26>=20%,(Q10-Q26)/Q26<=-20%),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(R10>0,IF(R10>R26,(R10-R26)/R26>=20%,(R10-R26)/R26<=-20%),\"\")","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B146+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G11,Skalalontabel12,G9,0)*G8,0),\"#.000\")&\" / 12 * \"&TEXT(G10,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 243.472 / 12 * 1,0000 * 1/1 ="},"= 243.472 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 1,0000 * 1/1 =","= 000 / 12 * 0,9000 * 1/1 =","= 000 / 12 * 0,9000 * 1/1 =","= 000 / 12 * 0,9000 * 1/1 ="]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G12,\"#.000,00\")&\" / 12 \"&IF($D49>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&IF($E49>0,\" * \"&G$8,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 ="},"= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 ="]
[null,4,null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,069683 * 1/1 =","= 000,00 / 12  * 1,069683 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D51>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&IF($E151>0,\" * \"&G$8,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G15,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$8,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,069683 * 1/1 ="},"= 000,00 / 12  * 1,069683 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,069683 * 1/1 =","= 000,00 / 12  * 1,069683 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 * 1,069683 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 * 0 * 1/1 =","= 000,00 / 12  * 1,0000 *  * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 =","= 000,00 / 12  * 0,9000 * 0 * 1/1 ="]
[null,12,null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G21,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H21,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G22,\"#,00\")&IF($D59>0,\" * \"&TEXT(G$10,\"0,0000\"),\"\")&IF($E59>0,\" * \"&G$8,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,069683 * 1/1 ="},"= ,00 * 1,069683 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G23,G24*1))+G27&\" * \"&IF(G7=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H23,H24*1))+H27&\" * \"&IF(H7=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,15,null,null,null,"Feriedifferende",{"$f":"\"= \"&IF(LEFT(G7)=\"N\",\"( \"&G25&\" - \"&G10&\") * 4,8% * \"&G96&\" * \"&MAX((G23-G24),0)*G97,\"( \"&G25&\" - \"&G10&\") * 4,62% * \"&G96&\" * \"&MAX((G23-G24),0))&\" =\"","v":"= (  - 1) * 4,62% * 20289,33 * 0 ="},"= ( 0 - 1) * 4,62% * 20289,33 * 0 =","= ( 0 - 1) * 4,62% * 0 * 5 =","= ( 0 - 1) * 4,62% * 0 * 0 =","= ( 0 - 1) * 4,62% * 0 * 0 =","= ( 0 - 1) * 4,62% * 0 * 0 =","= ( 0,85 - 1) * 4,62% * 0 * 5 =","= ( 0,85 - 1) * 4,62% * 0 * 0 =","= ( 0,85 - 1) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P7)=\"N\",\"( \"&ROUND(P26,4)&\" - \"&P10&\") * 4,8% * \"&P96&\" * \"&MAX((P23-P24),0)*P97,\"( \"&ROUND(P26,4)&\" - \"&P10&\") * 4,62% * \"&P96&\" * \"&MAX((P23-P24),0))&\" =\"","v":"= ( 0 - 0,9) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q7)=\"N\",\"( \"&ROUND(Q26,4)&\" - \"&Q10&\") * 4,8% * \"&Q96&\" * \"&MAX((Q23-Q24),0)*Q97,\"( \"&ROUND(Q26,4)&\" - \"&Q10&\") * 4,62% * \"&Q96&\" * \"&MAX((Q23-Q24),0))&\" =\"","v":"= ( 0 - 0,9) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R7)=\"N\",\"( \"&ROUND(R26,4)&\" - \"&R10&\") * 4,8% * \"&R96&\" * \"&MAX((R23-R24),0)*R97,\"( \"&ROUND(R26,4)&\" - \"&R10&\") * 4,62% * \"&R96&\" * \"&MAX((R23-R24),0))&\" =\"","v":"= ( 0 - 0,9) * 4,62% * 0 * 15 ="}]
[null,16,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G33-8000,0)&\" \"&G34&\" \"&G35&\" \"&G36&\" \"&G37&\" \"&G39&\" \"&G40&\" \"&G41&\" \"&G42&\" \"&G43&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(1000; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H33-8000,0)&\" \"&H34&\" \"&H35&\" \"&H36&\" \"&H37&\" \"&H39&\" \"&H40&\" \"&H41&\" \"&H42&\" \"&H43&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) ="]
[null,17,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G30&\" * \"&$D30&\" \"&G31&\" * \"&$D31&\" \"&G32&\" \"&MIN(G33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 1,94; *; 3,54; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H30&\" * \"&$D30&\" \"&H31&\" * \"&$D31&\" \"&H32&\" \"&MIN(H33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 1,94; *; 3,54; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I30&\" * \"&$D30&\" \"&I31&\" * \"&$D31&\" \"&I32&\" \"&MIN(I33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 1,94; *; 3,54; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J30&\" * \"&$D30&\" \"&J31&\" * \"&$D31&\" \"&J32&\" \"&MIN(J33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 1,94; *; 3,54; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K30&\" * \"&$D30&\" \"&K31&\" * \"&$D31&\" \"&K32&\" \"&MIN(K33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 1,94; *; 3,54; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L30&\" * \"&$E30&\" \"&L31&\" * \"&$E31&\" \"&L32&\" \"&MIN(L33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M30&\" * \"&$E30&\" \"&M31&\" * \"&$E31&\" \"&M32&\" \"&MIN(M33,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) ="]
[null,18,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,19,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G11,Skalalontabel12,7,0)*G$8,0)&\" / 12  * \"&TEXT(G$10,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":"= 227638 / 12  * 1,0000 * 14,7% / 3 ="},"= 227638 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 1,0000 * 14,7% / 3 =","= 0 / 12  * 0,9000 * 14,7% / 3 =","= 0 / 12  * 0,9000 * 14,7% / 3 =","= 0 / 12  * 0,9000 * 14,7% / 3 ="]
[null,20,null,null,null,"Pensionstillæg fast løn",{"$f":"IF($C49>0,\"= \"&G49&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * 14,7% / 3 ="},{"$f":"IF($C49>0,H49&\" * \"&H$5&\"% / 3 =\")","v":"0 * 14,7% / 3 ="},"0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,21,null,null,null,"Pensionstillæg souscheftillæg","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,22,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,23,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,28,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 =","0 * 14,7% / 3 ="]
[null,29,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G60&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * 14,7% / 3 ="},"= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af feriedifference","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 =","= 0 * 14,7% / 3 ="]
[null,31,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G35>0,G35&\" \",\"\")&IF($C39<>\"\",G39&\" \",\"\")&IF($C40<>\"\",G40&\" \",\"\")&IF($C41<>\"\",G41&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM() * 14,7% / 3 ="},"=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 =","=SUM() * 14,7% / 3 ="]
[null,32,null,null,null,"Pensionstillæg i alt"]
[null,33,null,null,null,"Egetbidrag til ATP"]
[null,34,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&G79&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&H79&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 94,67 ="]
[null,35,null,null,null,"AM-bidrag",{"$f":"\"= \"&G80&\" * 8% (afrundet) =\"","v":"= 21821,807 * 8% (afrundet) ="},{"$f":"\"= \"&H80&\" * 8% (afrundet) =\"","v":"= 20194,66 * 8% (afrundet) ="},"= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= 538,42 * 8% (afrundet) =","= -94,67 * 8% (afrundet) =","= -94,67 * 8% (afrundet) ="]
[null,36,null,null,null,"A-indkomst",{"$f":"\"= \"&G80&\" - \"&G81&\" =\"","v":"= 21821,807 - 1746 ="},{"$f":"\"= \"&H80&\" - \"&H81&\" =\"","v":"= 20194,66 - 1616 ="},"= -94,67 - -8 =","= -94,67 - -8 =","= -94,67 - -8 =","= -94,67 - -8 =","= -94,67 - -8 =","= -94,67 - -8 =","= -94,67 - -8 =","= 538,42 - 43 =","= -94,67 - -8 =","= -94,67 - -8 ="]
[null,37,null,null,null,"Skattegrundlag"]
[null,38,null,null,null,"Skat",{"$f":"\"= (\"&G82&\" - \"&G29&\") (afrundet) * \"&G28&\" / 100 =\"","v":"= (20075,807 - 4000) (afrundet) * 40 / 100 ="},{"$f":"\"= (\"&H82&\" - \"&H29&\") (afrundet) * \"&H28&\" / 100 =\"","v":"= (18578,66 - 4000) (afrundet) * 40 / 100 ="},"= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (495,42 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 =","= (-86,67 - 4000) (afrundet) * 40 / 100 ="]
[null,39,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, aug-dec \"&Aar","v":"Feriegodtgørelsesgrundlag, aug-dec 2018"}]
[null,40,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 2019"}]
[null,41,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,42,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,43,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,44,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,45,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,46,null,null,null,"Indbetaling til Gruppeliv"]
[null,47,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G64&\" - ( \"&G84&\" + \"&G79&\" + \"&G81&\" + \"&G92&\") - SUM(lin 57 : 59) =\"","v":"= 29916,477 - ( 6428 + 94,67 + 1746 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H64&\" - ( \"&H84&\" + \"&H79&\" + \"&H81&\" + \"&H92&\") - SUM(lin 57 : 59) =\"","v":"= 20289,33 - ( 5828 + 94,67 + 1616 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 633,09 - ( -1404 + 94,67 + 43 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) =","= 0 - ( -1636 + 94,67 + -8 + 0) - SUM(lin 57 : 59) ="]
[null,48,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec 2018"}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 2019"}]

{"sheet":"Vejledning","index":1,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["LØNBEREGNING FOR FRISKOLER gældende for skoleåret 2023-2024"]
[]
[]
[]
[null,"Vejledning:"]
["•","Friskolerne afholder kursus i brugen af lønberegningsarket. Det er interessekurser som oprettes når der er nok der viser interesse."]
[]
["•","Lønspec.-arkene kan benyttes som bilag til skolens lønsystem. Du skal blot indtaste arkets navn og måneden for specifikationen og skrive arket ud. Kun linier med beløb udskrives. Linier uden beløb er tomme. \n"]
[]
["•","Tast kun i 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 skal indskrives i august-kolonnen, hvorefter de kopieres automatisk til de øvrige måneder.\n"]
["•","Denne lønberegning er IKKE til brug for lærere og bhkl.ledere samt skoleledere!"]
[]
["•","Hvis der er brug for flere ark kan et vilkårligt ark (fane) kopieres. "]
[]
["•","Arkfanens navn kan/bør omdøbes til den ansattes initialer eller navn. Men husk at rette i specifikatonsarkene i overensstemmelse hermed."]
[]
["•","Der er ikke taget hensyn til, at en ansat kan skifte beskæftigelsesgrad midt i en måned. Hvis dette er tilfældet, kan det løses ved at lave to ark. Spørg evt.!"]
[]
["•","Lønfradrag kan beregnes via brugen af de enkelte lønberegningsark. Feriedifference skal beregnes i fanen \"Feriedifference ny ferielov\", og beløbet/differencen der beregnes i arket tastes manuelt i den ansattes lønfane."]
["OK24","Reguleringsprocenten pr. 1. april 2025 er tastet og gælder til 31. oktober. Pr. 1. november udmeldes ny gældende reguleringsprocent. Hold øje med skolenyt og tast selv den ændrede reguleringsprocent. "]
[null,"Da Friskolerne ikke ved om brugerne har tiltrådt BUPL-FOA, 3F og HK overenskomst, skal skolen selv oplyst skalatrin, pensionsprocent, ferieregler, overenskomsttillæg mm."]
["OK26","Pr. 1. april 2026 træder OK26 i kraft. Hold øje med skolenyt og tast selv evt. ændringer i løn vedr. BUPL-FÓA, 3F og HK overenskomster."]
[null,"Hvis der er yderligere spørgsmål eller kommentarer, kontakt:"]
[null,"mailto:tove@friskolerne.dk"]

{"sheet":"Foraeldreorlov","index":2,"n_rows":21,"n_cols":4,"rows_kept":21,"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: 'LonspecAndreAarBarsel'."]
[]
["•","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 3."]
[]
["•","Hvis der holdes deltidsforældreorlov, hvor orloven forlænges forholdsmæssigt, skrives i lin 5 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:",0.9,"antal dage"]
[null,"Antal uger med forældreorlov uden løn iflg. normalreglerne:",20,{"$f":"ROUND(C17*7,0)","v":140}]
[null,"Ønskede antal uger med deltidsorlov:",45,{"$f":"ROUND(C18*7,0)","v":315}]
[null,"Beskæftigelsesgrad med arbejde under den forlængede orlov:",{"$f":"C16-ROUND(C17/C18*C16,4)","v":0.5}]
[]
[null,"Hvis du omvendt ønsker at beregne antal af uger/dage mrd deltidsorlov ved en given nedsat beskæftigelsesgrad, så benyt Excel-funktionen Målsøgning!"]

{"sheet":"LonspecAndreAarBarsel","index":3,"n_rows":62,"n_cols":21,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[null,"Ark:","Q","fx: Q","Dette ark er kun at betragte som et hjælpeværktøj i forbindelse med forældreorlov uden eller med delvis løn!",null,null,null,null,null,null,null,null,null,null,null,"Antal orlovs-","Gule felter herunder"]
["Måned:",null,"aug","g","h","i","j","k","l","m","n","o","p","q","r",null,"dage i alt:","er kladdeområde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dage i alt:","er kladdeområde"]
[null,null,"Skriv antal dage med forældreorlov uden løn",31,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D4:O4)","v":31}]
[null,null,"antal dage i måneden",31,30,31,30,31,31,29,31,30,31,30,31]
[null,null,"Ændret BG. under forældreorlov",0.8]
[1,null,"LØNSPECIFIKATION for",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A7)","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Q","Q","HELE"]
[2,null,"STILLINGSBETEGNELSE:","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",null,"Feriegodt-"]
[3,null,"LØNPERIODE: ","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SKOLEÅRET","gørelses-",null,null,"AUG","g"]
[10,null,"BESKÆFTIGELSESGRAD:",1.2330950000000001,1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D10:O10)","v":0.30827375000000001},"grundlag",null,null,"SEP","h"]
[4,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(D11:O11)","v":12},{"$f":"2000+RIGHT($D$9,2)","v":2025},null,null,"OKT","i"]
[11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D12:M12)","v":0},{"$f":"INDIRECT($C$1&\"!\"&\"A\"&82)+SUM(D17:O31)","v":{"$error":"#DIV/0!"}},null,null,"NOV","j"]
[12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"DEC","k"]
[8,null,"PROCENTREGULERING +1","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej",null,"Feriegodt-",null,null,"JAN","l"]
[null,null,"DEL AF MÅNED med forældreorlov uden løn",{"$f":"D4/D5","v":1},{"$f":"E4/E5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D15:O15)","v":1},"gørelses-",null,null,"DEC","k"]
[null,null,"Ændret BG. I deltids-forældreorlovsperiode:",{"$f":"IF(AND(D10>D6,D6>0),D6,\"\")","v":0.8},"","","","","","","","","","","",null,"grundlag",null,null,"JAN","l"]
[48,1,{"$f":"IF(ABS(SUM(D17:O17))>0,INDIRECT($C$1&\"!f\"&A17),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A17)*(1-D$4/D$5)+IF(D$16>0,INDIRECT($C$1&\"!\"&D$2&$A17)*D$4/D$5*D$6/D$10,0)","v":0},{"$f":"INDIRECT($C$1&\"!\"&E$2&$A17)*(1-E$4/E$5)+IF(E$16>0,INDIRECT($C$1&\"!\"&E$2&$A17)*E$4/E$5*E$6/E$10,0)","v":0},0,{"$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!"},{"$f":"SUM(D17:O17)","v":{"$error":"#DIV/0!"}},{"$f":"Q11+1","v":2026},null,null,"FEB","m"]
[{"$f":"A17+1","v":49},{"$f":"B17+1","v":2},{"$f":"IF(ABS(SUM(D18:O18))>0,INDIRECT($C$1&\"!f\"&A18),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A18)*(1-D$4/D$5)+IF(D$16>0,INDIRECT($C$1&\"!\"&D$2&$A18)*D$4/D$5*D$6/D$10,0)","v":0},0,0,{"$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!"},{"$error":"#DIV/0!"},{"$f":"SUM(D17:O31)","v":{"$error":"#DIV/0!"}},null,null,"MAR","n"]
[{"$f":"A18+1","v":50},{"$f":"B18+1","v":3},{"$error":"#DIV/0!"},28810.75667324902,44439,44469,{"$error":"#DIV/0!"},{"$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,"APR","o"]
[51,4,{"$error":"#DIV/0!"},0,0,0,{"$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!"},{"$error":"#DIV/0!"},null,null,null,"MAJ","p"]
[52,5,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$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!"},"Feriepenge-",null,null,"JUN","q"]
[53,6,{"$error":"#DIV/0!"},0,0,0,{"$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!"},{"$error":"#DIV/0!"},"beregnings-",null,null,"JUL","r"]
[54,7,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$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!"},"grundlag"]
[55,8,{"$error":"#DIV/0!"},0,0,0,{"$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!"},{"$error":"#DIV/0!"},{"$f":"Q11","v":2025}]
[56,9,{"$error":"#DIV/0!"},0,0,0,{"$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!"},{"$error":"#DIV/0!"},{"$f":"INDIRECT($C$1&\"!\"&\"A\"&91)+SUM(D62:H62)","v":{"$error":"#DIV/0!"}}]
[57,10,{"$error":"#DIV/0!"},0,0,0,{"$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!"},{"$error":"#DIV/0!"}]
[58,11,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$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!"},"Feriepenge-"]
[59,12,"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"beregnings-"]
[60,13,"",0,0,0,0,0,0,0,0,0,0,0,0,0,"grundlag"]
[61,14,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17","v":2026}]
[62,15,"",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(I62:O62)","v":{"$error":"#DIV/0!"}}]
[63,16,{"$f":"IF(ABS(SUM(D32:O32))>0,INDIRECT($C$1&\"!f\"&A32),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,{"$f":"B32+1","v":17},{"$error":"#DIV/0!"},{"$f":"SUM(D17:D32)","v":28810.75667324902},{"$f":"SUM(E17:E32)","v":44439},44469,{"$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!"},{"$error":"#DIV/0!"},"Benyt oven-"]
[65,{"$f":"B33+1","v":18},"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"stående tal i "]
[66,19,"",0,0,0,0,0,0,0,0,0,0,0,0,0,"stedet for sum-"]
[67,20,"",0,0,0,0,0,0,0,0,0,0,0,0,0,"merne på"]
[68,21,"",0,0,0,0,0,0,0,0,0,0,0,0,0,"hovedarket."]
[69,22,"",0,0,0,0,0,0,0,0,0,0,0,0,0,"(lin 85 og lin 94)"]
[70,23,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,24,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,25,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,26,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,27,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,28,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,29,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,30,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,31,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,{"$f":"B47+1","v":32},"Pensionstillæg Funktionstillæg 1",{"$f":"D59/3","v":0},{"$f":"E59/3","v":90},90,0,0,0,0,0,0,0,0,0,180]
[80,33,{"$error":"#DIV/0!"},{"$f":"SUM(D17:D31)-D48","v":28810.75667324902},{"$f":"SUM(E17:E31)-E48","v":44349},44379,{"$error":"#DIV/0!"},{"$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!"}]
[81,34,{"$error":"#DIV/0!"},{"$f":"ROUND(D49*8%,0)","v":2305},{"$f":"ROUND(E49*8%,0)","v":3548},3550,{"$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!"},{"$error":"#DIV/0!"}]
[82,35,{"$error":"#DIV/0!"},{"$f":"D49-D50","v":26505.75667324902},{"$f":"E49-E50","v":40801},40829,{"$error":"#DIV/0!"},{"$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!"}]
[29,36,"",0,{"$f":"INDIRECT($C$1&\"!\"&E$2&$A52)","v":0},0,0,0,0,0,0,0,0,0,0]
[28,37,"",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+2","v":84},38,{"$error":"#DIV/0!"},{"$f":"MAX(0,TRUNC(ROUND(D51-D52,-2)*D53/100))","v":0},{"$f":"MAX(0,TRUNC(ROUND(E51-E52,-2)*E53/100))","v":0},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!"},{"$error":"#DIV/0!"},{"$f":"SUM(D54:O54)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A54+3","v":87},39,"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A55+1","v":88},40,"",{"$f":"D55*2","v":0},{"$f":"E55*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[89,41,"Pensionstillæg af pensiong. engangstillæg",{"$f":"D59/3*2","v":0},{"$f":"E59/3*2","v":180},180,0,0,0,0,0,0,0,0,0,360]
[90,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,43,"Pensionstillæg i alt",{"$f":"90*(((D10*D11*(D5-D4)/D5)>=9/37)+((D10*D11*(D5-D4)/D5)>=18/37)+((D10*D11*(D5-D4)/D5)>=27/37))","v":0},{"$f":"90*(((E10*E11*(E5-E4)/E5)>=9/37)+((E10*E11*(E5-E4)/E5)>=18/37)+((E10*E11*(E5-E4)/E5)>=27/37))","v":270},{"$f":"90*(((F10*F11*(F5-F4)/F5)>=9/37)+((F10*F11*(F5-F4)/F5)>=18/37)+((F10*F11*(F5-F4)/F5)>=27/37))","v":270},{"$f":"90*(((G10*G11*(G5-G4)/G5)>=9/37)+((G10*G11*(G5-G4)/G5)>=18/37)+((G10*G11*(G5-G4)/G5)>=27/37))","v":0},{"$f":"90*(((H10*H11*(H5-H4)/H5)>=9/37)+((H10*H11*(H5-H4)/H5)>=18/37)+((H10*H11*(H5-H4)/H5)>=27/37))","v":0},{"$f":"284/3*(((I10*I11*(I5-I4)/I5)>=9/37)+((I10*I11*(I5-I4)/I5)>=18/37)+((I10*I11*(I5-I4)/I5)>=27/37))","v":0},{"$f":"284/3*(((J10*J11*(J5-J4)/J5)>=9/37)+((J10*J11*(J5-J4)/J5)>=18/37)+((J10*J11*(J5-J4)/J5)>=27/37))","v":0},0,0,0,0,0,540]
[92,44,{"$error":"#DIV/0!"},{"$f":"IF(D33>0,INDIRECT($C$1&\"!\"&D$2&$A60),0)","v":0},{"$f":"IF(E33>0,INDIRECT($C$1&\"!\"&E$2&$A60),0)","v":0},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!"}]
[93,45,{"$error":"#DIV/0!"},{"$f":"D33-D48-D50-D54-D60","v":26505.75667324902},{"$f":"E33-E48-E50-E54-E60","v":40801},40829,{"$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!"},{"$error":"#DIV/0!"}]
[null,null,"Feriepengeberegningsgrundlag",{"$f":"SUM(D17:D31)+D47*(1-12/260*INDIRECT($C$1&\"!\"&D$2&\"23\"))","v":28810.75667324902},{"$f":"SUM(E17:E31)+E47*(1-12/260*INDIRECT($C$1&\"!\"&E$2&\"23\"))","v":44439},44469,{"$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!"}]

{"sheet":"LonspecAndreAar","index":4,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,"Ark:","Q","fx: Q",null,null,null,null,null,null,null,null,null,null,null,null,"Gule felter herunder"]
["Måned:",null,"aug","g","h","i","j","k","l","m","n","o","p","q","r",null,"er kladdeområde, som"]
[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",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A4)","v":"Q"},{"$f":"INDIRECT($C$1&\"!\"&E$2&$A4)","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Q","HELE"]
[2,null,"STILLINGSBETEGNELSE:","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[3,null,"LØNPERIODE: ","AUG 25",{"$f":"INDIRECT($C$1&\"!\"&E$2&$A6)","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SKOLEÅRET",null,null,null,"AUG","g"]
[12,null,"BESKÆFTIGELSESGRAD:",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D7:O7)","v":0},null,null,null,"SEP","h"]
[4,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(D8:O8)","v":12},null,null,null,"OKT","i"]
[13,null,"STEDTILLÆGSOMRÅDE",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D9:M9)","v":0},null,null,null,"NOV","j"]
[11,null,"SKALATRIN",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"DEC","k"]
[5,null,"PENSIONSPROCENT",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"JAN","l"]
[null,"Lin:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEB","m"]
[51,1,{"$f":"IF(ABS(SUM(D13:O13))>0,INDIRECT($C$1&\"!f\"&A13),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A13)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D13:O13)","v":0},null,null,null,"MAR","n"]
[{"$f":"A13+1","v":52},{"$f":"B13+1","v":2},{"$f":"IF(ABS(SUM(D14:O14))>0,INDIRECT($C$1&\"!f\"&A14),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"APR","o"]
[{"$f":"A14+1","v":53},{"$f":"B14+1","v":3},"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"MAJ","p"]
[54,4,"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JUN","q"]
[55,5,"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JUL","r"]
[56,6,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,7,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,8,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,9,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,10,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,11,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,12,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,13,"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A25)","v":0},0,0,0,0,0,0,{"$f":"INDIRECT($C$1&\"!\"&K$2&$A25)","v":0},0,0,0,0,0]
[64,14,"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[65,{"$f":"B26+1","v":15},{"$f":"IF(ABS(SUM(D27:O27))>0,INDIRECT($C$1&\"!f\"&A27),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[66,{"$f":"B27+1","v":16},{"$f":"IF(ABS(SUM(D28:O28))>0,LEFT(INDIRECT($C$1&\"!f\"&A28),36),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,{"$f":"B28+1","v":17},{"$f":"IF(ABS(SUM(D29:O29))>0,LEFT(INDIRECT($C$1&\"!f\"&A29),36),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,{"$f":"B29+1","v":18},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,{"$f":"B30+1","v":19},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,{"$f":"B31+1","v":20},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,{"$f":"B32+1","v":21},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,{"$f":"B33+1","v":22},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,{"$f":"B34+1","v":23},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,{"$f":"B35+1","v":24},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,{"$f":"B36+1","v":25},"",{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&D$2&$A37)),INDIRECT($C$1&\"!\"&D$2&$A37),0)","v":0},{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&E$2&$A37)),INDIRECT($C$1&\"!\"&E$2&$A37),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&O$2&$A37)),INDIRECT($C$1&\"!\"&O$2&$A37),0)","v":0},0]
[76,{"$f":"B37+1","v":26},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,{"$f":"B38+1","v":27},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,{"$f":"B39+1","v":28},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,{"$f":"B40+1","v":29},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,{"$f":"B41+1","v":30},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,{"$f":"B42+1","v":31},"",0,{"$f":"INDIRECT($C$1&\"!\"&E$2&$A43)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[82,{"$f":"B43+1","v":32},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,33,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,34,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,35,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,36,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,37,"",0,0,0,0,0,0,0,0,0,0,0,0]
[88,38,"",0,0,0,0,0,0,0,0,0,0,0,0]
[89,39,"",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D51:O51)","v":0}]
[90,40,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,41,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,42,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,43,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,44,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,45,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,46,"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,47,{"$f":"IF(ABS(SUM(D59:O59))>0,INDIRECT($C$1&\"!f\"&A59),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D59:O59)","v":0}]
[{"$f":"A57+1","v":96},48,{"$f":"IF(ABS(SUM(D60:O60))>0,INDIRECT($C$1&\"!f\"&A60),\"\")","v":""},0,{"$f":"INDIRECT($C$1&\"!\"&E$2&$A60)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D60:O60)","v":0}]
[97,{"$f":"B60+1","v":49},{"$f":"IF(ABS(SUM(D61:O61))>0,INDIRECT($C$1&\"!f\"&A61),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[99,{"$f":"B61+1","v":50},{"$f":"IF(ABS(SUM(D62:O62))>0,INDIRECT($C$1&\"!f\"&A62),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A62)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[100,{"$f":"B62+1","v":51},{"$f":"IF(ABS(SUM(D63:O63))>0,INDIRECT($C$1&\"!f\"&A63),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A63)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[101,{"$f":"B63+1","v":52},"",{"$f":"INDIRECT($C$1&\"!\"&D$2&$A64)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D64:O64)","v":0}]
[102,{"$f":"B64+1","v":53},{"$f":"IF(ABS(SUM(D65:O65))>0,INDIRECT($C$1&\"!f\"&A65),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[103,{"$f":"B65+1","v":54},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,{"$f":"B66+1","v":55},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,{"$f":"B67+1","v":56},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,{"$f":"B68+1","v":57},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,{"$f":"B69+1","v":58},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,{"$f":"B70+1","v":59},{"$f":"IF(ABS(SUM(D71:O71))>0,INDIRECT($C$1&\"!f\"&A71),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0]
[106,{"$f":"B71+1","v":60},"",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},{"$f":"B72+1","v":61},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},{"$f":"B73+1","v":62},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},{"$f":"B74+1","v":63},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},{"$f":"B75+1","v":64},{"$error":"#REF!"},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A76)","v":{"$error":"#REF!"}},{"$f":"INDIRECT($C$1&\"!\"&E$2&$A76)-SUM(E73:E75)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},{"$f":"B76+1","v":65},{"$error":"#REF!"},{"$f":"INDIRECT($C$1&\"!\"&D$2&$A77)","v":{"$error":"#REF!"}},{"$f":"INDIRECT($C$1&\"!\"&E$2&$A77)-SUM(E74:E76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D77:O77)","v":{"$error":"#REF!"}}]
[{"$f":"LonspecAndre!#REF!","v":{"$error":"#REF!"}},66,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDIRECT($C$1&\"!\"&E$2&$A78)-SUM(E75:E77)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[100,{"$f":"B78+1","v":67},{"$f":"IF(ABS(SUM(D79:O79))>0,INDIRECT($C$1&\"!f\"&A79),\"\")","v":{"$error":"#REF!"}},0,{"$f":"INDIRECT($C$1&\"!\"&E$2&$A79)-SUM(E76:E78)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"LonspecAndreAlle","index":5,"n_rows":82,"n_cols":19,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Ark:",null,null,"Q","R","S","T","U","V","W","X","Y","Z"]
[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. (Fanenavne må ikke indeholde mellemrum.)",null,null,null,null,null,null,null,null,null,null,null,"Gule felter herunder"]
[null,"Måned:","sep","fx: AUG (Kun 3 STORE bogstaver!)",null,null,null,null,null,null,null,null,null,null,"er kladdeområde, som"]
[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$3,mdr,2,0)&$A5)","v":"Q"},"R","S ","T","U","V","W","X","Y","Z","ALLE"]
[2,null,"STILLINGSBETEGNELSE:","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[3,null,"LØNPERIODE: ","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25","SEP 25",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A7)","v":"SEP 25"},null,null,null,"AUG","g"]
[12,null,"BESKÆFTIGELSESGRAD:",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D8:M8)","v":0},null,null,null,"SEP","h"]
[4,null,"DEL AF MÅNED:",1,1,1,1,1,1,1,1,1,1,null,null,null,null,"OKT","i"]
[13,null,"SKALATRIN",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D10:M10)","v":0},null,null,null,"NOV","j"]
[11,null,"STEDTILLÆGSOMRÅDE",0,0,0,0,0,0,0,0,0,0,null,null,null,null,"DEC","k"]
[5,null,"PENSIONSPROCENT",0,0,0,0,0,0,0,0,0,0,null,null,null,null,"JAN","l"]
[null,"Lin:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEB","m"]
[51,1,{"$f":"IF(ABS(SUM(D14:M14))>0,INDIRECT($D$1&\"!f\"&A14),\"\")","v":""},{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D14:M14)","v":0},null,null,null,"MAR","n"]
[{"$f":"A14+1","v":52},{"$f":"B14+1","v":2},{"$f":"IF(ABS(SUM(D15:M15))>0,INDIRECT($D$1&\"!f\"&A15),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"APR","o"]
[{"$f":"A15+1","v":53},{"$f":"B15+1","v":3},"",0,0,0,0,0,0,0,0,0,0,0,null,null,null,"MAJ","p"]
[54,4,"",0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JUN","q"]
[55,5,"",0,0,0,0,0,0,0,0,0,0,0,null,null,null,"JUL","r"]
[56,6,"",0,0,0,0,0,0,0,0,0,0,0]
[57,7,"",0,0,0,0,0,0,0,0,0,0,0]
[58,8,"",0,0,0,0,0,0,0,0,0,0,0]
[59,9,"",0,0,0,0,0,0,0,0,0,0,0]
[60,10,"",0,0,0,0,0,0,0,0,0,0,0]
[61,11,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A24)","v":0},0,0,0,0,0,0,0,0,0,0]
[62,12,"",0,0,0,0,0,0,0,0,0,0,0]
[63,13,"",0,0,0,0,0,0,0,0,0,0,0]
[64,14,"",0,0,0,0,0,0,0,0,0,0,0]
[65,15,"",0,0,0,0,0,0,0,0,0,0,0]
[66,16,{"$f":"IF(ABS(SUM(D29:M29))>0,LEFT(INDIRECT($D$1&\"!f\"&A29),36),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0]
[67,17,{"$f":"IF(ABS(SUM(D30:M30))>0,LEFT(INDIRECT($D$1&\"!f\"&A30),36),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0]
[68,18,"",0,0,0,0,0,0,0,0,0,0,0]
[69,19,"",{"$f":"IF(INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A32)<>0,MIN(8000,INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A32)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[70,{"$f":"B32+1","v":20},"",0,0,0,0,0,0,0,0,0,0,0]
[71,21,"",0,0,0,0,0,0,0,0,0,0,0]
[72,22,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A35)","v":0},0,0,0,0,0,0,0,0,0,0]
[73,23,"",0,0,0,0,0,0,0,0,0,0,0]
[74,24,"",0,0,0,0,0,0,0,0,0,0,0]
[75,25,"",{"$f":"IF(ISNUMBER(INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A38)),INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A38),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[76,26,"",0,0,0,0,0,0,0,0,0,0,0]
[77,27,"",0,0,0,0,0,0,0,0,0,0,0]
[78,28,"",0,0,0,0,0,0,0,0,0,0,0]
[79,29,"",0,0,0,0,0,0,0,0,0,0,0]
[80,30,"",0,0,0,0,0,0,0,0,0,0,0]
[81,{"$f":"B43+1","v":31},"",0,0,0,0,0,0,0,0,0,0,0]
[82,{"$f":"B44+1","v":32},"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A45)","v":0},0,0,0,0,0,0,0,0,0,0]
[83,33,"",0,0,0,0,0,0,0,0,0,0,0]
[84,34,"",0,0,0,0,0,0,0,0,0,0,0]
[85,35,"",0,0,0,0,0,0,0,0,0,0,0]
[86,36,"",0,0,0,0,0,0,0,0,0,0,0]
[87,37,"",0,0,0,0,0,0,0,0,0,0,0]
[88,38,"",0,0,0,0,0,0,0,0,0,0,0]
[89,39,"",0,0,0,0,0,0,0,0,0,0,0]
[90,40,"",0,0,0,0,0,0,0,0,0,0,0]
[91,41,"",0,0,0,0,0,0,0,0,0,0,0]
[92,42,"",0,0,0,0,0,0,0,0,0,0,0]
[93,43,"",0,0,0,0,0,0,0,0,0,0,0]
[94,44,"",0,0,0,0,0,0,0,0,0,0,0]
[95,{"$f":"B57+1","v":45},"",0,0,0,0,0,0,0,0,0,0,0]
[31,46,"",0,0,0,0,0,0,0,0,0,0,0]
[32,{"$f":"B59+1","v":47},"",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A58+1","v":96},48,"",0,0,0,0,0,0,0,0,0,0,0]
[97,49,"",0,0,0,0,0,0,0,0,0,0]
[99,50,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A63)","v":0},0,0,0,0,0,0,0,0,0]
[100,51,"",0,0,0,0,0,0,0,0,0,0,0]
[101,52,"",0,0,0,0,0,0,0,0,0,0,0]
[102,53,"",0,0,0,0,0,0,0,0,0,0,0]
[103,54,"",0,0,0,0,0,0,0,0,0,0,0]
[104,55,"",0,0,0,0,0,0,0,0,0,0,0]
[105,56,"",0,0,0,0,0,0,0,0,0,0,0]
[47,57,"",0,0,0,0,0,0,0,0,0,0,0]
[48,58,"",0,0,0,0,0,0,0,0,0,0,0]
[49,{"$f":"B71+1","v":59},{"$f":"IF(ABS(SUM(D72:M72))>0,INDIRECT($D$1&\"!f\"&A72),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0]
[106,60,"",0,0,0,0,0,0,0,0,0,0,0]
[96,61,"",0,0,0,0,0,0,0,0,0,0,0]
[98,62,"",0,0,0,0,0,0,0,0,0,0,0]
[99,63,{"$f":"IF(ABS(SUM(D76:M76))>0,INDIRECT($D$1&\"!f\"&A76),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D76:M76)","v":0}]
[44,64,"",0,0,0,0,0,0,0,0,0,0,0]
[45,65,{"$f":"IF(ABS(SUM(D78:M78))>0,INDIRECT($D$1&\"!f\"&A78),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D78:M78)","v":0}]
[46,66,{"$f":"IF(ABS(SUM(D79:M79))>0,INDIRECT($D$1&\"!f\"&A79),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D79:M79)","v":0}]
[47,67,{"$f":"IF(ABS(SUM(D80:M80))>0,INDIRECT($D$1&\"!f\"&A80),\"\")","v":""},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D80:M80)","v":0}]
[100,68,"",{"$f":"INDIRECT(D$1&\"!\"&VLOOKUP($C$3,mdr,2,0)&$A81)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Hvis ikke der er brug for alle kolonner, kan de overflødige slettes. Nye kolonner kan indsættes ved at kopiere en eksisterende kolonne til en kolonne mellem den første og den sidste, og derefter udfylde linie 1, så det svarer til arknavnet."]

{"sheet":"LonspecAndre","index":6,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[[26,2,26,3],[27,2,27,3]]}
[null,"Ark:","Q","fx: Q",null,"Gule felter herunder"]
[null,"Måned:","sep","fx: AUG (Kun 3 STORE 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$2,mdr,2,0)&A4)","v":"Q"}]
[2,null,"STILLINGSBETEGNELSE:","Stilling"]
[3,null,"LØNPERIODE: ","SEP 25",null,null,null,null,null,"AUG","g"]
[12,null,"BESKÆFTIGELSESGRAD:",0,null,null,null,null,null,"SEP","h"]
[4,null,"DEL AF MÅNED:",1,null,null,null,null,null,"OKT","i"]
[10,null,{"$f":"UPPER(IF(D9<>0,INDIRECT($C$1&\"!f\"&A9),\"\"))&\":\"","v":"PROCENTREGULERING:"},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A9)","v":1.2330950000000001},null,null,null,null,null,"NOV","j"]
[11,null,{"$f":"UPPER(IF(D10<>0,INDIRECT($C$1&\"!f\"&A10),\"\"))&\":\"","v":":"},0,null,null,null,null,null,"DEC","k"]
[5,null,{"$f":"UPPER(IF(D11<>0,INDIRECT($C$1&\"!f\"&A11),\"\"))&\":\"","v":":"},0,null,null,null,null,null,"JAN","l"]
[13,null,{"$f":"UPPER(IF(D12<>0,INDIRECT($C$1&\"!f\"&A12),\"\"))&\":\"","v":":"},0,null,null,null,null,null,"FEB","m"]
[null,"Lin:",null,null,null,null,null,null,null,"MAR","n"]
[51,1,{"$f":"IF(E14<>0,INDIRECT($C$1&\"!f\"&A14),\"\")","v":""},{"$f":"IF(E14<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A14+110),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A14)","v":0},null,null,null,null,"APR","o"]
[{"$f":"A14+1","v":52},{"$f":"B14+1","v":2},"","",0,null,null,null,null,"MAJ","p"]
[{"$f":"A15+1","v":53},{"$f":"B15+1","v":3},"","",0,null,null,null,null,"JUN","q"]
[54,4,"","",0,null,null,null,null,"JUL","r"]
[55,5,"","",0]
[56,6,"","",0]
[57,7,"","",0]
[58,8,"","",0]
[59,9,"","",0]
[60,10,"","",0]
[61,11,"","",0]
[62,12,"","",0]
[63,13,"",null,0]
[64,14,"",null,0]
[65,15,"",null,0]
[66,16,{"$f":"IF(E29<>0,INDIRECT($C$1&\"!f\"&A29),\"\")","v":""},null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A29)","v":0}]
[67,17,"",null,0]
[68,18,{"$f":"IF(E31<>0,INDIRECT($C$1&\"!f\"&A31),\"\")","v":""},null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A31)","v":0}]
[69,19,"",null,{"$f":"IF(INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A32)<>0,MIN(8000,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A32)),0)","v":0}]
[70,20,"",null,0]
[71,21,"",null,0]
[72,22,"",null,0]
[73,23,"",null,0]
[74,24,"",null,0]
[75,25,"",{"$f":"IF(E38<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A38+106),\"\")","v":""},{"$f":"IF(ISNUMBER(INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A38)),INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A38),0)","v":0}]
[76,26,"","",0]
[77,27,"","",0]
[78,28,"","",0]
[79,29,"","",0]
[80,30,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A43)","v":0}]
[81,31,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A44)","v":0}]
[82,31,"","",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A45)","v":0}]
[83,32,"","",0]
[84,33,"","",0]
[85,34,"","",0]
[86,35,"","",0]
[87,36,"","",0]
[88,37,"","",0]
[89,38,"","",0]
[90,39,"","",0]
[91,40,"",{"$f":"IF(E54<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A54+105),\"\")","v":""},{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A54)","v":0}]
[92,41,"",{"$f":"IF(E55<>0,INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A55+106),\"\")","v":""},0]
[93,42,"","",0]
[94,43,"","",0]
[95,44,"","",0]
[31,45,{"$f":"IF(E59<>0,INDIRECT($C$1&\"!f\"&A59),\"\")","v":""},"",{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A59)","v":0}]
[32,46,"","",0]
[{"$f":"A58+1","v":96},47,"","",0]
[97,48,"","",0]
[99,49,"",null,0]
[100,50,"",null,0]
[101,51,"",null,0]
[102,52,{"$f":"IF(E66<>0,INDIRECT($C$1&\"!f\"&A66),\"\")","v":""},null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A66)","v":0}]
[103,53,"",null,0]
[104,54,"",null,0]
[105,55,"",null,0]
[47,56,"",null,0]
[48,57,"",null,{"$f":"INDIRECT($C$1&\"!\"&VLOOKUP($C$2,mdr,2,0)&A71)","v":0}]
[49,58,"",null,0]
[106,59,"",null,0]

{"sheet":"Q","index":7,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2],[46,2,48,4],[107,6,107,10]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","Q",{"$f":"G1","v":"Q"},{"$f":"H1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},{"$f":"U1","v":"Q"},{"$f":"V1","v":"Q"},{"$f":"W1","v":"Q"},{"$f":"X1","v":"Q"},{"$f":"Y1","v":"Q"},{"$f":"Z1","v":"Q"},{"$f":"AA1","v":"Q"},{"$f":"AB1","v":"Q"},{"$f":"AC1","v":"Q"},"Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},{"$f":"H7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,{"$f":"H10","v":1.2330950000000001},null,{"$f":"J10","v":0},{"$f":"K10","v":0},{"$f":"L10","v":0},{"$f":"M10","v":0},null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,{"$f":"I15","v":0},{"$f":"J15","v":0},0,{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0},{"$f":"O15","v":0},{"$f":"P15","v":0},{"$f":"Q15","v":0},{"$f":"G15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},{"$f":"J15","v":0},{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0},{"$f":"O15","v":0},{"$f":"P15","v":0},{"$f":"Q15","v":0},{"$f":"R15","v":0}]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0},{"$f":"K42","v":0},{"$f":"L42","v":0},{"$f":"M42","v":0},{"$f":"N42","v":0},{"$f":"O42","v":0},{"$f":"P42","v":0},{"$f":"Q42","v":0},{"$f":"R42","v":0}]
[null,43,"x",null,null,"Engangs nylønstillæg",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,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,null,null,null,"andet",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S23>0),S23/12)*IF($D23<>\"\",S$12,1)*IF($E23<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S25>0),S25)*IF($D25<>\"\",S$12,1)*IF($E25<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AA26,AA27*1))+AA30)*IF(AA9=\"JA\",4.62%,4.8%)*(AA51+AA52+O53+AA54+AA55+AA56+AA57+AA58+AA59+AA60+AA61+O62+AA64)*AA$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(AB26,AB27*1))+AB30)*IF(AB9=\"JA\",4.62%,4.8%)*(AB51+AB52+P53+AB54+AB55+AB56+AB57+AB58+AB59+AB60+AB61+P62+AB64)*AB$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(AC26,AC27*1))+AC30)*IF(AC9=\"JA\",4.62%,4.8%)*(AC51+AC52+Q53+AC54+AC55+AC56+AC57+AC58+AC59+AC60+AC61+Q62+AC64)*AC$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},{"$f":"I29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},{"$f":"T29","v":0},0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S52*$C52*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",{"$f":"ROUND(G54*$C54*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S54*$C54*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",{"$f":"ROUND(G55*$C55*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S55*$C55*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",{"$f":"ROUND(G56*$C56*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S56*$C56*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",{"$f":"ROUND(G57*$C57*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S57*$C57*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",{"$f":"ROUND(G58*$C58*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S58*$C58*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",{"$f":"ROUND(G59*$C59*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S59*$C59*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",{"$f":"ROUND(G60*$C60*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S60*$C60*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",{"$f":"ROUND(G61*$C61*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S61*$C61*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},{"$f":"ROUND(H62*$C62*H$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S65*$C65*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",{"$f":"ROUND(G66*$C66*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S66*$C66*S$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S96*S31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51*$D51+S52*$D52+S54*$D54+S55*$D55+S56*$D56+S57*$D57+S58*$D58+S59*$D59+S60*$D60+S61*$D61+S64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg",{"$f":"\"= \"&TEXT(G15,\"#.000,00\")&\" / 12 \"&IF($D53>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E53>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg",{"$f":"\"= \"&TEXT(G16,\"#.000,00\")&\" / 12 \"&IF($D54>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E54>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S16,\"#.000,00\")&\" / 12 \"&IF($D54>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E54>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =",{"$f":"\"= \"&TEXT(S17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3",{"$f":"\"= \"&TEXT(G19,\"#.000,00\")&\" / 12 \"&IF($D57>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E57>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S19,\"#.000,00\")&\" / 12 \"&IF($D57>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E57>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1",{"$f":"\"= \"&TEXT(G20,\"#.000,00\")&\" / 12 \"&IF($D58>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E58>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S20,\"#.000,00\")&\" / 12 \"&IF($D58>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E58>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2",{"$f":"\"= \"&TEXT(G21,\"#.000,00\")&\" / 12 \"&IF($D59>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E59>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S21,\"#.000,00\")&\" / 12 \"&IF($D59>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E59>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3",{"$f":"\"= \"&TEXT(G22,\"#.000,00\")&\" / 12 \"&IF($D60>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E60>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S22,\"#.000,00\")&\" / 12 \"&IF($D60>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E60>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg",{"$f":"\"= \"&TEXT(G23,\"#.000,00\")&\" / 12 \"&IF($D61>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E61>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S23,\"#.000,00\")&\" / 12 \"&IF($D61>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E61>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =",{"$f":"\"= \"&TEXT(S25,\"#,00\")&IF($D64>0,\" * \"&TEXT(S$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&S$10,\"\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =",{"$f":"IF($C53>0,\"= \"&H53&\" * \"&H$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =",{"$f":"IF($C55>0,H55&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C55>0,T55&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =",{"$f":"IF($C56>0,H56&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C56>0,T56&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =",{"$f":"IF($C57>0,H57&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C57>0,T57&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =",{"$f":"IF($C58>0,H58&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C58>0,T58&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =",{"$f":"IF($C59>0,H59&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C59>0,T59&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =",{"$f":"IF($C60>0,H60&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C60>0,T60&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =",{"$f":"IF($C61>0,H61&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"IF($C61>0,T61&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"\"= \"&S65&\" * \"&S$5&\"% / 3 =\"","v":"= 0 * 0% / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference",{"$f":"\"= \"&G66&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =",{"$f":"\"= \"&S66&\" * \"&S$5&\"% / 3 =\"","v":"= 0 * 0% / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"R","index":8,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","R",{"$f":"G1","v":"R"},{"$f":"H1","v":"R"},"R","R","R","R","R","R","R","R","R","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,{"$f":"G15","v":0},{"$f":"H15","v":0},0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"S","index":9,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","S ",{"$f":"G1","v":"S "},{"$f":"H1","v":"S "},"S ","S ","S ","S ","S ","S ","S ","S ","S ","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,{"$f":"G15","v":0},{"$f":"H15","v":0},0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"T","index":10,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","T",{"$f":"G1","v":"T"},{"$f":"H1","v":"T"},"T","T","T","T","T","T","T","T","T","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,{"$f":"G15","v":0},{"$f":"H15","v":0},0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"U","index":11,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","U",{"$f":"G1","v":"U"},{"$f":"H1","v":"U"},"U","U","U","U","U","U","U","U","U","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"V","index":12,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","V",{"$f":"G1","v":"V"},{"$f":"H1","v":"V"},"V","V","V","V","V","V","V","V","V","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"W","index":13,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","W",{"$f":"G1","v":"W"},{"$f":"H1","v":"W"},"W","W","W","W","W","W","W","W","W","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"X","index":14,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","X",{"$f":"G1","v":"X"},{"$f":"H1","v":"X"},"X","X","X","X","X","X","X","X","X","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"Y","index":15,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","Y",{"$f":"G1","v":"Y"},{"$f":"H1","v":"Y"},"Y","Y","Y","Y","Y","Y","Y","Y","Y","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"Z","index":16,"n_rows":213,"n_cols":32,"rows_kept":213,"cut":false,"hidden":false,"merged":[[46,2,48,4],[107,6,107,10],[107,18,107,22],[0,2,2,2],[0,3,2,3],[0,4,2,4],[3,0,29,0],[30,0,31,0],[31,2,33,2]]}
["2024-2025",1,"Pensionsg.","BG-afh.","Regu-leret","Lønberegning for: (navn eller initialer)\n - variable løndele i lin. 30-43.","Z",{"$f":"G1","v":"Z"},{"$f":"H1","v":"Z"},"Z","Z","Z","Z","Z","Z","Z","Z","Z","Q",{"$f":"S1","v":"Q"},{"$f":"T1","v":"Q"},"Q","Q","Q","Q","Q","Q","Q","Q","Q","Udfyld gule felter (alle forudfyldte tal i gule felter er eksempler)"]
[null,{"$f":"B1+1","v":2},null,null,null,"Stillingsbetegnelse","Stilling",{"$f":"G2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling",{"$f":"S2","v":"Stilling"},"Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling","Stilling"]
[null,{"$f":"B2+1","v":3},null,null,null,"Måned",{"$f":"\"AUG \"&RIGHT(A1,2)+0","v":"AUG 25"},{"$f":"\"SEP \"&RIGHT(A1,2)+0","v":"SEP 25"},{"$f":"\"OKT \"&RIGHT(A1,2)+0","v":"OKT 25"},{"$f":"\"NOV \"&RIGHT(A1,2)+0","v":"NOV 25"},{"$f":"\"DEC \"&RIGHT(A1,2)+0","v":"DEC 25"},{"$f":"\"JAN \"&RIGHT(A1,2)+1","v":"JAN 26"},{"$f":"\"FEB \"&RIGHT(A1,2)+1","v":"FEB 26"},{"$f":"\"MAR \"&RIGHT(A1,2)+1","v":"MAR 26"},{"$f":"\"APR \"&RIGHT(A1,2)+1","v":"APR 26"},{"$f":"\"MAJ \"&RIGHT(A1,2)+1","v":"MAJ 26"},{"$f":"\"JUN \"&RIGHT(A1,2)+1","v":"JUN 26"},{"$f":"\"JUL \"&RIGHT(A1,2)+1","v":"JUL 26"},{"$f":"G3","v":"AUG 25"},{"$f":"H3","v":"SEP 25"},"OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","ansat d. "]
[null,{"$f":"B3+1","v":4},"sæt 'x'","sæt 'x'","sæt 'x'","Del af måned \nantal kalenderdage/månedens kalenderdage",1,{"$f":"G4","v":1},{"$f":"H4","v":1},1,1,1,1,1,1,1,1,1,{"$f":"G4","v":1},1,1,1,1,1,1,1,1,1,1,1,"Hvis ansat 10 oktober: 21/31\nHvis fratrådt 15. april: 15/30",2]
[null,{"$f":"B4+1","v":5},null,null,null,"Pensionsprocent",null,{"$f":"$G5","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G5","v":0},0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 14,7% - skriv 14,70",3]
[null,{"$f":"B5+1","v":6},null,null,null,"Betales hele pensionen af skolen? JA/NEJ","Ja",{"$f":"G6","v":"Ja"},{"$f":"H6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"G6","v":"Ja"},"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja","Se ansættelsesbrev",4]
[null,7,null,null,null,"Har den ansatte orlov uden løn men med pension?","Nej",{"$f":"G7","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B7+1","v":8},null,null,null,"Har den ansatte ret til seniorbonus. BEMÆRK DET KUN GÆLDER HK-PRIVAT OG 3F. (IKKE BUPL-FOA).","Nej",{"$f":"G8","v":"Nej"},"Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej","Nej"]
[null,{"$f":"B8+1","v":9},null,null,null,"Beregnes feriedifferende mv. efter Ferieaftalen i staten JA, eller efter Ferieloven NEJ","JA",{"$f":"G9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA",{"$f":"G9","v":"JA"},{"$f":"H9","v":"JA"},"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","Ferieloven: mindst 20% differende, Ferieaftalen: enhver differende",5]
[null,10,null,null,null,"Procentregulering",1.2330950000000001,1.2330950000000001,1.2330950000000001,null,0,0,0,0,null,{"$f":"O10","v":0},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"G10","v":1.2330950000000001},1.2330950000000001,1.2330950000000001,0,0,0,0,0,0,0,0,0,null,6]
[null,11,null,null,null,"Skolens stedtillægsområde",null,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"G11","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,"Beskæftigelsesgrad aktuel (Beskæftigelsesgrad løn beregnes ud fra)",null,{"$f":"G12","v":0},0,0,0,0,0,0,0,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"x","x","x","Skalatrin",null,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statens løntabel eller HK-overenskomst-løntrin"]
[null,14,"x","x","x",{"$f":"\"Overenskomstaftalt tillæg \"&IF(E14<>\"\",\"i grundbeløb pr. 31.03.2012\",\"(ikke reguleret)\")","v":"Overenskomstaftalt tillæg i grundbeløb pr. 31.03.2012"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"x","x","x","Trepartstillæg til pædagoger og afdelingsledere i årlig grundbeløb pr. 31.03.2012",null,0,0,0,0,0,0,0,{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"x",null,"x","Årligt sousdheftillæg eller lign. i grundbeløb",null,{"$f":"G16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"x",null,"x","Årligt funktionsstillæg i grundbeløb 1",null,{"$f":"G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Ja"]
[null,18,"x",null,"x","Årligt funktionsstillæg i grundbeløb 2",null,{"$f":"G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Nej"]
[null,19,"x",null,"x","Årligt funktionsstillæg i grundbeløb 3",null,{"$f":"G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"x","x","x","Årligt kvalifikationsstillæg i grundbeløb 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"x","x","x","Udligningstillæg i årligt grundbeløb v. 100% BG",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Gruppelivsordning betalt af af skolen som et løntillæg. Skriv det månedlige beløb!",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Spedielt ved virksomhedsoverdragelse"]
[null,25,null,null,"x","Lokalaftalt fast ulempegodtgørelse pr. måned. - (pr. 31. marts 2012)",null,{"$f":"G25","v":0},0,0,0,0,0,0,{"$f":"N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"I stedet for variable arbejdstidsbestemte tillæg, iflg lokalaftale"]
[null,26,null,null,null,"Planlagte feriedage",2,{"$f":"G26","v":2},5,null,null,null,5,null,null,null,null,15,{"$f":"G26","v":2},{"$f":"H26","v":2},5,0,0,0,5,0,0,0,0,15,"Normalt 15 dage i sommerhalvåret og 10 dage i vinterhalvåret"]
[null,27,null,null,null,".. heraf antal feriedage,\nhvortil der ikke er optjent ferieret",null,{"$f":"G27","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ferieloven: fradrag 4,8% pr. dag, Ferieaftalen: 4,62% pr. dag"]
[null,28,null,null,null,"Feriedifference pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifferende."]
[null,29,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt regneark)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Benyttes ved beregning af feriedifference'"]
[null,30,null,null,null,"Egenbetalte fridage",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 60 og 75"]
["Skatteop-lysninger",31,null,null,null,"Skatteprocent",null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Skriv ikke procenttegnet, fx 42% - skriv 42"]
[null,32,"km-\ntak-ster",{"$f":"LEFT($A$1,4)+1","v":2025},{"$f":"LEFT($A$1,4)+2","v":2026},"Månedligt skattefradrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,2.23,null,"Km.godtgørelse, lav sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,3.81,null,"Km.godtgørelse, høj sats (skattefri), antal km:",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,"Timedagpenge (skattefri) - Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,36,null,null,null,"Jubilæumsgratiale (skattefri op til 8.000 kr.)",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Se løntabel"]
[null,37,null,null,null,"Arbejds- og arbejdstidsbestemte tillæg. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"”Natpenge” iflg skema, hvis ikke der er lokalaftalt godtgørelse"]
[null,38,"x",null,null,"Merarbejdsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,39,null,null,null,"Overtidsbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"Efter årsopgørelse eller ved fratræden"]
[null,40,null,null,null,"Særlige feriedage til udbetaling. Beregn selv",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,"Efter årsafslutning eller ved fratræden. Se pjeden \"Ferievejledning\""]
[null,41,null,null,null,{"$f":"\"Særlig ferietillæg \"&IF(G9=\"ja\",\"2,02%\",\"1,0%\"&\"\")","v":"Særlig ferietillæg 2,02%"},null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,"x",null,null,"Resultatlønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,"x",null,null,"Engangs nylønstillæg",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"x",null,null,"Praktiklærervederlag",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"45*5*7.4","v":1665}]
[null,45,null,null,null,"andet",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,null,null,null,"andet",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,47,"Disse tre linjer fradrages i den disponible løn",null,null,"gavekasse",null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Kaffekasse'"]
[null,48,null,null,null,"kaffekasse",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fx: 'Gavekasse'"]
[null,49,null,null,null,"Fagforenings-kontingent",null,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"FX: 'Fagforeningskontingent'"]
[{"$f":"A3","v":"1904-01-01"},50,null,null,null,"Måned",{"$f":"G3","v":"AUG 25"},"SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","AUG 25","SEP 25","OKT 25","NOV 25","DEC 25","JAN 26","FEB 26","MAR 26","APR 26","MAJ 26","JUN 26","JUL 26","SUM"]
[null,51,{"$f":"(C13<>\"\")*1","v":1},1,1,{"$f":"IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0))/12,2),0)*G12*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,S11,0)*S10,0))/12,2),0)*S12*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":0}]
[null,52,1,1,1,"OK-tillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G14>0,G14/12)*IF($D14<>\"\",G$12,1)*IF($E14<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(S14>0,S14/12)*IF($D14<>\"\",S$12,1)*IF($E14<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,1,1,1,"Trepartstillæg  ",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(G15>0,G15/12)*IF($D15<>\"\",G$12,1)*IF($E15<>\"\",G$10,1)*G5,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(H15>0,H15/12)*IF($D15<>\"\",H$12,1)*IF($E15<>\"\",H$10,1)*H4,2))","v":0},{"$f":"IF(I7=\"Ja\",0,ROUND(IF(I15>0,I15/12)*IF($D15<>\"\",I$12,1)*IF($E15<>\"\",I$10,1)*I4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,54,1,0,1,"Souscheftillæg ell. lign.",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G16>0),G16/12)*IF($D16<>\"\",G$12,1)*IF($E16<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S16>0),S16/12)*IF($D16<>\"\",S$12,1)*IF($E16<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,1,0,1,"Funktionstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G17>0),G17/12)*IF($D17<>\"\",G$12,1)*IF($E17<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S17>0),S17/12)*IF($D17<>\"\",S$12,1)*IF($E17<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,1,0,1,"Funktionstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G18>0),G18/12)*IF($D18<>\"\",G$12,1)*IF($E18<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S18>0),S18/12)*IF($D18<>\"\",S$12,1)*IF($E18<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,1,0,1,"Funktionstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G19>0),G19/12)*IF($D19<>\"\",G$12,1)*IF($E19<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S19>0),S19/12)*IF($D19<>\"\",S$12,1)*IF($E19<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,1,1,1,"Kvalifikationstillæg 1",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G20>0),G20/12)*IF($D20<>\"\",G$12,1)*IF($E20<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S20>0),S20/12)*IF($D20<>\"\",S$12,1)*IF($E20<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,1,1,1,"Kvalifikationstillæg 2",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G21>0),G21/12)*IF($D21<>\"\",G$12,1)*IF($E21<>\"\",G$10,1)*G4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S21>0),S21/12)*IF($D21<>\"\",S$12,1)*IF($E21<>\"\",S$10,1)*S4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,1,1,1,"Kvalifikationstillæg 3",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G22>0),G22/12)*IF($D22<>\"\",G$12,1)*IF($E22<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S22>0),S22/12)*IF($D22<>\"\",S$12,1)*IF($E22<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,1,1,1,"Udligningstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G23>0),G23/12)*IF($D23<>\"\",G$12,1)*IF($E23<>\"\",G$10,1)*G$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,1,null,null,"Seniorbonus",{"$f":"IF(G8=\"Ja\",(SUM(G51:G61)*0.8%),0)","v":0},{"$f":"IF(H8=\"Ja\",(SUM(H51:H61)*0.8%),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Gruppelivstillæg",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G24>0),G24)*IF($D24<>\"\",G$12,1)*IF($E24<>\"\",G$10,1),2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H24>0),H24)*IF($D24<>\"\",H$12,1)*IF($E24<>\"\",H$10,1),2))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S24>0),S24)*IF($D24<>\"\",S$12,1)*IF($E24<>\"\",S$10,1)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,{"$f":"(D25<>\"\")*1","v":0},{"$f":"(E25<>\"\")*1","v":1},"Lokalaftalt ulempegodtgørelse",{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G25>0),G25)*IF($D25<>\"\",G$12,1)*IF($E25<>\"\",G$10,1)*G$4,2))","v":0},{"$f":"IF(H7=\"Ja\",0,ROUND(IF(AND(H$12>0,H25>0),H25)*IF($D25<>\"\",H$12,1)*IF($E25<>\"\",H$10,1)*H$4,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,1,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+G53+S54+S55+S56+S57+S58+S59+S60+S61+G62+S64)*S$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(T26,T27*1))+T30)*IF(T9=\"JA\",4.62%,4.8%)*(T51+T52+H53+T54+T55+T56+T57+T58+T59+T60+T61+H62+T64)*T$4,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-ROUND((MAX(0,MIN(AD26,AD27*1))+AD30)*IF(AD9=\"JA\",4.62%,4.8%)*(AD51+AD52+R53+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+R62+AD64)*AD$4,2)","v":0},{"$f":"-ROUND((MAX(0,MIN(S26,S27*1))+S30)*IF(S9=\"JA\",4.62%,4.8%)*(S51+S52+S54+S55+S56+S57+S58+S59+S60+S61+S64)*S$4,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,1,null,null,"Feriedifference pensionsgivende(udregnes i særskilt fane)",{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28","v":0},{"$f":"T28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,null,null,null,"Feriedifference IKKE pensionsgivende(udregnes i særskilt fane)",{"$f":"G29","v":0},{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUM(G37:G46)","v":0},{"$f":"SUM(H37:H46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S37:S46)","v":0},{"$f":"SUM(T37:T46)+MAX(T36*T10-8000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,"Skattefrie km. Godtgørelse lav sats",{"$f":"G33*$D$33","v":0},{"$f":"H33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*$D$33","v":0},{"$f":"T33*$D$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,null,null,null,"Skattefrie km. Godtgørelse høj sats",{"$f":"G34*$D$34","v":0},{"$f":"H34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*$D$34","v":0},{"$f":"T34*$D$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,null,null,null,"Timedagpenge(skattefrie)",{"$f":"IF(G35>0,G35,0)","v":0},{"$f":"IF(H35>0,H35,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S35>0,S35,0)","v":0},{"$f":"IF(T35>0,T35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,null,null,null,"Skattefri jubilæumsgratiale",{"$f":"MIN(8000,G36*G10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":73},null,null,null,"Skattepligtig jubilæumsgratiaale",{"$f":"IF(G36>0,MAX(G36*G10-8000,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)",{"$f":"SUM(G51:G73)","v":0},{"$f":"SUM(H51:H73)","v":0},{"$f":"SUM(I51:I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,null,null,null,{"$f":"\"Pensionstillæg af pensionsg. \"&IF(ISNUMBER(G13),\"Skalatrinsløn\",\"HK-løn\")","v":"Pensionstillæg af pensionsg. HK-løn"},{"$f":"IF(G7=\"Ja\",0,ROUND(IF(AND(G$12>0,G13>0),ROUND((ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G10,0))/12,2),0)*G12*G4*G5/100/3,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(S$12>0,S13>0),ROUND((ROUND(VLOOKUP(S13,Skalalontabel12,7,0)*S10,0))/12,2),0)*S12*S4*S5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"ROUND(G52*$C52*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pensionstillæg af Trepartstillæg",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76+1","v":77},null,null,null,"Pensionstillæg souscheftillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,null,null,null,"Pensionstillæg Funktionstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,null,null,null,"Pensionstillæg Funktionstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,null,null,null,"Pensionstillæg Funktionstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"Pensionstillæg Kvalifikationstillæg 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Pensionstillæg Kvalifikationstillæg 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83,null,null,null,"Pensionstillæg Kvalifikationstillæg 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,84,null,null,null,"Pensionstillæg af udligningstillæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,85,null,null,null,"Pensionstillæg af seniorbonus",{"$f":"ROUND(G62*$C62*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,86,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"ROUND(G65*$C65*G$5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"Pensionstillæg af feriedifference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"ROUND(G38*G5/100/3+G42*($C42<>\"\")*G5/100/3+G43*($C43<>\"\")*G5/100/3+G44*($C44<>\"\")*G5/100/3+G45*($C45<>\"\")*G5/100/3+G46*($C46<>\"\")*G5/100/3,2)","v":0},{"$f":"ROUND(H38*H5/100/3+H42*($C42<>\"\")*H5/100/3+H43*($C43<>\"\")*H5/100/3+H44*($C44<>\"\")*H5/100/3+H45*($C45<>\"\")*H5/100/3+H46*($C46<>\"\")*H5/100/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89,null,null,null,"Ekstra pension hvis orlov uden løn",{"$f":"IF(G7=\"Ja\",SUM(S75:S88)-SUM(G75:G89),0)","v":0},{"$f":"IF(H7=\"Ja\",SUM(T75:T89)-SUM(H75:H89),0)","v":0},{"$f":"IF(I7=\"Ja\",SUM(U75:U88)-SUM(I75:I89),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,90,null,null,null,"Pensionstillæg i alt",{"$f":"SUM(G75:G90)","v":0},{"$f":"SUM(H75:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S75:S89)","v":0},{"$f":"SUM(T75:T89)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,91,null,null,null,"Egetbidrag til ATP",{"$f":"ROUND(G104/3,2)","v":0},{"$f":"ROUND(H104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S104/3,2)","v":0},{"$f":"ROUND(T104/3,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":0}]
[null,92,null,null,null,"AMB-grundlag",{"$f":"IF(G6=\"nej\",G91*-1)+SUM(G51:G68)-G92+G73","v":0},{"$f":"IF(H6=\"nej\",H91*-1)+SUM(H51:H68)-H92+H73","v":0},{"$f":"IF(I6=\"nej\",I91*-1)+SUM(I51:I68)-I92+I73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(S6=\"nej\",S91*-1)+SUM(S51:S68)-S92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":0}]
[null,93,null,null,null,"AM-bidrag",{"$f":"ROUND(G93*8%,0)","v":0},{"$f":"ROUND(H93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S93*8%,0)","v":0},{"$f":"ROUND(T93*8%,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"A-indkomst",{"$f":"G93-G94","v":0},{"$f":"H93-H94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S93-S94","v":0},{"$f":"T93-T94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,95,null,null,null,"Skattegrundlag",{"$f":"FLOOR(G95-G32,10)","v":0},{"$f":"FLOOR(H95-H32,10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FLOOR(S95-S32,10)","v":0},{"$f":"FLOOR(T95-T32,10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,96,null,null,null,"Skat",{"$f":"ROUND(G96*G31/100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,97,null,null,null,"Feriegodtgørelsesgrundlag ",{"$f":"SUM(G51:G68)","v":0},{"$f":"SUM(H51:H68)","v":0},{"$f":"SUM(I51:I68)","v":0},{"$f":"SUM(J51:J68)","v":0},{"$f":"SUM(K51:K68)","v":0},{"$f":"SUM(L51:L68)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S68)","v":0},{"$f":"SUM(T51:T68)","v":0},{"$f":"SUM(U51:U68)","v":0},{"$f":"SUM(V51:V68)","v":0},{"$f":"SUM(W51:W68)","v":0},{"$f":"SUM(X51:X68)","v":0},0,0,0,0,0,0,{"$f":"SUM(H98:P98)","v":0}]
[null,98,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, juni-juli \"","v":"Feriegodtgørelsesgrundlag, juni-juli "},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q51:Q68)-Q41","v":0},{"$f":"SUM(R51:R68)-R41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC51:AC68)-AC41","v":0},{"$f":"SUM(AD51:AD68)-AD41","v":0},{"$f":"SUM(G99:R99)","v":0}]
[null,99,null,null,null,"Egetbidrag til pensionskasse",{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S91","v":0},{"$f":"T91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,100,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"G100*2","v":0},{"$f":"H100*2","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100*2","v":0},{"$f":"T100*2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,101,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"G104*2/3","v":0},{"$f":"H104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S104*2/3","v":0},{"$f":"T104*2/3","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,102,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"G100+G101","v":0},{"$f":"H100+H101","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S100+S101","v":0},{"$f":"T100+T101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,103,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"297/3*(((G12*G4)>=9/37)+((G12*G4)>=18/37)+((G12*G4)>=27/37))","v":0},0,0,0,0,{"$f":"297/3*(((L12*L4)>=9/37)+((L12*L4)>=18/37)+((L12*L4)>=27/37))","v":0},{"$f":"297/3*(((M12*M4)>=9/37)+((M12*M4)>=18/37)+((M12*M4)>=27/37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"Indbetaling til Gruppeliv",{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24","v":0},{"$f":"T24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Løn til den ansattes disposition",{"$f":"IF(G6=\"nej\",G91*-1)+G74-(G97+G92+G94+G105)-G47-G48-G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[null,106,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "},{"$f":"(SUM(G51:G68)+G91+G92)*(1-12/260*G26)","v":0},{"$f":"(SUM(H51:H68)+H91+H92)*(1-12/260*H26)","v":0},{"$f":"(SUM(I51:I68)+I91+I92)*(1-12/260*I26)","v":0},{"$f":"(SUM(J51:J68)+J91+J92)*(1-12/260*J26)","v":0},{"$f":"(SUM(K51:K68)+K91+K92)*(1-12/260*K26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"(SUM(S51:S68)+S91+S92)*(1-12/260*S26)","v":0},{"$f":"(SUM(T51:T68)+T91+T92)*(1-12/260*T26)","v":0},{"$f":"(SUM(U51:U68)+U91+U92)*(1-12/260*U26)","v":0},{"$f":"(SUM(V51:V68)+V91+V92)*(1-12/260*V26)","v":0},{"$f":"(SUM(W51:W68)+W91+W92)*(1-12/260*W26)","v":0},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,null,null,{"$f":"A107+SUM(G107:K107)","v":0}]
[null,107,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar","v":"Feriepengeberegningsgrundlag, jan-jul "},"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(L$51:L$68)+L$91+L92)*(1-12/260*L$26)","v":0},{"$f":"(SUM(M$51:M$68)+M$91+M92)*(1-12/260*M$26)","v":0},0,0,0,0,0,"Kalenderårets sum benyttes ved fratræden og særlige feriedage",null,null,null,null,{"$f":"(SUM(X$51:X$68)+X$91+X92)*(1-12/260*X$26)","v":0},{"$f":"(SUM(Y$51:Y$68)+Y$91+Y92)*(1-12/260*Y$26)","v":0},0,0,0,0,0,0]
[null,108,null,null,null,"BG-afhængige løndele",{"$f":"G51*$D51+G52*$D52+G54*$D54+G55*$D55+G56*$D56+G57*$D57+G58*$D58+G59*$D59+G60*$D60+G61*$D61+G64*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,109,null,null,null,"BG-difference >=20%",{"$f":"IF(G12>0,IF(G12>G28,(G12-G28)/G28>=20%,(G12-G28)/G28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(P12>0,IF(P12>P29,(P12-P29)/P29>=20%,(P12-P29)/P29<=-20%),\"\")","v":""},{"$f":"IF(Q12>0,IF(Q12>Q29,(Q12-Q29)/Q29>=20%,(Q12-Q29)/Q29<=-20%),\"\")","v":""},{"$f":"IF(R12>0,IF(R12>R29,(R12-R29)/R29>=20%,(R12-R29)/R29<=-20%),\"\")","v":""},{"$f":"IF(S12>0,IF(S12>S28,(S12-S28)/S28>=20%,(S12-S28)/S28<=-20%),\"\")","v":""},"","","","","","","","",{"$f":"IF(AB12>0,IF(AB12>AB29,(AB12-AB29)/AB29>=20%,(AB12-AB29)/AB29<=-20%),\"\")","v":""},{"$f":"IF(AC12>0,IF(AC12>AC29,(AC12-AC29)/AC29>=20%,(AC12-AC29)/AC29<=-20%),\"\")","v":""},{"$f":"IF(AD12>0,IF(AD12>AD29,(AD12-AD29)/AD29>=20%,(AD12-AD29)/AD29<=-20%),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B159+1","v":1}]
[null,2,null,null,null,{"$f":"IF(ISNUMBER(G1),\"Skalatrinsløn\",\"HK-løn\")","v":"HK-løn"},{"$f":"\"= \"&TEXT(ROUND(VLOOKUP(G13,Skalalontabel12,G11,0)*G10,0),\"#.000\")&\" / 12 * \"&TEXT(G12,\"0,0000\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":{"$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"},{"$error":"#N/A"}]
[null,3,null,null,null,"Fast løn",{"$f":"\"= \"&TEXT(G14,\"#.000,00\")&\" / 12 \"&IF($D52>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E52>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 ="},"= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Trepartstllæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,{"$f":"B162+1","v":4},null,null,null,"Sousdheftillæg","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,5,null,null,null,"Funktionstillæg 1",{"$f":"\"= \"&TEXT(G17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E55>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},{"$f":"\"= \"&TEXT(H17,\"#.000,00\")&\" / 12 \"&IF($D55>0,\" * \"&TEXT(H$12,\"0,0000\"),\"\")&IF($E165>0,\" * \"&H$10,\"\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1/1 ="},"= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 =","= 000,00 / 12  * 1/1 ="]
[null,6,null,null,null,"Funktionstillæg 2",{"$f":"\"= \"&TEXT(G18,\"#.000,00\")&\" / 12 \"&IF($D56>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E56>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 000,00 / 12  * 1,233095 * 1/1 ="},"= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,7,null,null,null,"Funktionstillæg 3","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  *  * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 1,233095 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 =","= 000,00 / 12  * 0 * 1/1 ="]
[null,8,null,null,null,"Kvalifikationstillæg 1","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,9,null,null,null,"Kvalifikationstillæg 2","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,10,null,null,null,"Kvalifikationstillæg 3","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,11,null,null,null,"Udligningstillæg","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 *  * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 1,233095 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 =","= 000,00 / 12  * 0,0000 * 0 * 1/1 ="]
[null,null,null,null,null,"Seniorbonus","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg","0,8% af alle fastpåregnelige tillæg"]
[null,{"$f":"B171+1","v":12},null,null,null,"Gruppelivstillæg",{"$f":"\"= \"&TEXT(G24,\"#.##0,00\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(H24,\"#.##0,00\")&\" * \"&TEXT(H$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =",{"$f":"\"= \"&TEXT(S24,\"#.##0,00\")&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},{"$f":"\"= \"&TEXT(T24,\"#.##0,00\")&\" * \"&TEXT(T$4,\"#0/#0\")&\" =\"","v":"= 0,00 * 1/1 ="},"= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 =","= 0,00 * 1/1 ="]
[null,13,null,null,null,"Lokalaftalt ulempegodtgørelse",{"$f":"\"= \"&TEXT(G25,\"#,00\")&IF($D64>0,\" * \"&TEXT(G$12,\"0,0000\"),\"\")&IF($E64>0,\" * \"&G$10,\"\")&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= ,00 * 1,233095 * 1/1 ="},"= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 *  * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 1,233095 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 =","= ,00 * 0 * 1/1 ="]
[null,14,null,null,null,"Lønfradrag for ikke optjent ferie mv.",{"$f":"\"= - \"&MAX(0,MIN(G26,G27*1))+G30&\" * \"&IF(G9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(G$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(H26,H27*1))+H30&\" * \"&IF(H9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =",{"$f":"\"= - \"&MAX(0,MIN(S26,S27*1))+S30&\" * \"&IF(S9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12)\"&\" * \"&TEXT(S$4,\"#0/#0\")&\" =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) * 1/1 ="},{"$f":"\"= - \"&MAX(0,MIN(T26,T27*1))+T30&\" * \"&IF(T9=\"JA\",\"4,62%\",\"4,8%\")&\" * SUM(Lin. 1 - Lin 12) =\"","v":"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="},"= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) =","= - 0 * 4,62% * SUM(Lin. 1 - Lin 12) ="]
[null,16,null,null,null,"Feriedifference. Pensionsgivende",null,{"$f":"\"= \"&IF(LEFT(H9)=\"N\",\"( \"&H28&\" - \"&H12&\") * 4,8% * \"&H109&\" * \"&MAX((H26-H27),0)*H110,\"( \"&H28&\" - \"&H12&\") * 4,62% * \"&H109&\" * \"&MAX((H26-H27),0))&\" =\"","v":"= (  - 0) * 4,62% * 0 * 2 ="},"= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 5 =","= (  - 0) * 4,62% * 0 * 0 =","= (  - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(P9)=\"N\",\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,8% * \"&P109&\" * \"&MAX((P26-P27),0)*P110,\"( \"&ROUND(P29,4)&\" - \"&P12&\") * 4,62% * \"&P109&\" * \"&MAX((P26-P27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(Q9)=\"N\",\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,8% * \"&Q109&\" * \"&MAX((Q26-Q27),0)*Q110,\"( \"&ROUND(Q29,4)&\" - \"&Q12&\") * 4,62% * \"&Q109&\" * \"&MAX((Q26-Q27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(R9)=\"N\",\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,8% * \"&R109&\" * \"&MAX((R26-R27),0)*R110,\"( \"&ROUND(R29,4)&\" - \"&R12&\") * 4,62% * \"&R109&\" * \"&MAX((R26-R27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="},null,{"$f":"\"= \"&IF(LEFT(T9)=\"N\",\"( \"&T28&\" - \"&T12&\") * 4,8% * \"&T109&\" * \"&MAX((T26-T27),0)*T110,\"( \"&T28&\" - \"&T12&\") * 4,62% * \"&T109&\" * \"&MAX((T26-T27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 2 ="},"= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 5 =","= ( 0 - 0) * 4,62% * 0 * 0 =","= ( 0 - 0) * 4,62% * 0 * 0 =",{"$f":"\"= \"&IF(LEFT(AB9)=\"N\",\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,8% * \"&AB109&\" * \"&MAX((AB26-AB27),0)*AB110,\"( \"&ROUND(AB29,4)&\" - \"&AB12&\") * 4,62% * \"&AB109&\" * \"&MAX((AB26-AB27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AC9)=\"N\",\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,8% * \"&AC109&\" * \"&MAX((AC26-AC27),0)*AC110,\"( \"&ROUND(AC29,4)&\" - \"&AC12&\") * 4,62% * \"&AC109&\" * \"&MAX((AC26-AC27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 0 ="},{"$f":"\"= \"&IF(LEFT(AD9)=\"N\",\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,8% * \"&AD109&\" * \"&MAX((AD26-AD27),0)*AD110,\"( \"&ROUND(AD29,4)&\" - \"&AD12&\") * 4,62% * \"&AD109&\" * \"&MAX((AD26-AD27),0))&\" =\"","v":"= ( 0 - 0) * 4,62% * 0 * 15 ="}]
[null,17,null,null,null,"Feriedifferende. Ikke pensionsgivende"]
[null,18,null,null,null,"Engangsudbetalinger iflg. specifikation",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(G36-8000,0)&\" \"&G37&\" \"&G38&\" \"&G39&\" \"&G40&\" \"&G42&\" \"&G43&\" \"&G44&\" \"&G45&\" \"&G46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(H36-8000,0)&\" \"&H37&\" \"&H38&\" \"&H39&\" \"&H40&\" \"&H42&\" \"&H43&\" \"&H44&\" \"&H45&\" \"&H46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; ) ="},"=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =","=SUM(0; ) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(S36-8000,0)&\" \"&S37&\" \"&S38&\" \"&S39&\" \"&S40&\" \"&S42&\" \"&S43&\" \"&S44&\" \"&S45&\" \"&S46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&MAX(T36-8000,0)&\" \"&T37&\" \"&T38&\" \"&T39&\" \"&T40&\" \"&T42&\" \"&T43&\" \"&T44&\" \"&T45&\" \"&T46&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="},"=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) =","=SUM(0; 0; 0; 0; 0; 0; 0; 0; 0; 0) ="]
[null,19,null,null,null,"Skattefri engangsudbetalinger iflg. spec.",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&G33&\" * \"&$D33&\" \"&G34&\" * \"&$D34&\" \"&G35&\" \"&MIN(G36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&H33&\" * \"&$D33&\" \"&H34&\" * \"&$D34&\" \"&H35&\" \"&MIN(H36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&I33&\" * \"&$D33&\" \"&I34&\" * \"&$D34&\" \"&I35&\" \"&MIN(I36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&J33&\" * \"&$D33&\" \"&J34&\" * \"&$D34&\" \"&J35&\" \"&MIN(J36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&K33&\" * \"&$D33&\" \"&K34&\" * \"&$D34&\" \"&K35&\" \"&MIN(K36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; 2,23; *; 3,81; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&L33&\" * \"&$E33&\" \"&L34&\" * \"&$E34&\" \"&L35&\" \"&MIN(L36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&M33&\" * \"&$E33&\" \"&M34&\" * \"&$E34&\" \"&M35&\" \"&MIN(M36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(; *; *; 8000) ="},"=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =","=SUM(; *; *; 8000) =",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&S33&\" * \"&$D33&\" \"&S34&\" * \"&$D34&\" \"&S35&\" \"&MIN(S36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&T33&\" * \"&$D33&\" \"&T34&\" * \"&$D34&\" \"&T35&\" \"&MIN(T36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&U33&\" * \"&$D33&\" \"&U34&\" * \"&$D34&\" \"&U35&\" \"&MIN(U36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&V33&\" * \"&$D33&\" \"&V34&\" * \"&$D34&\" \"&V35&\" \"&MIN(V36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&W33&\" * \"&$D33&\" \"&W34&\" * \"&$D34&\" \"&W35&\" \"&MIN(W36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 2,23; 0; *; 3,81; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&X33&\" * \"&$E33&\" \"&X34&\" * \"&$E34&\" \"&X35&\" \"&MIN(X36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&Y33&\" * \"&$E33&\" \"&Y34&\" * \"&$E34&\" \"&Y35&\" \"&MIN(Y36,8000)&\")\"),\" \",\"; \")&\" =\"","v":"=SUM(0; *; 0; *; 0; 0) ="},"=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) =","=SUM(0; *; 0; *; 0; 0) ="]
[null,20,null,null,null,"Bruttoløn (ekskl. pensionstillæg og ATP)"]
[null,21,null,null,null,"Pensionstillæg skalatrinsløn eller HK-løn",{"$f":"\"= \"&ROUND(VLOOKUP(G13,Skalalontabel12,7,0)*G$10,0)&\" / 12  * \"&TEXT(G$12,\"0,0000\")&\" * \"&G5&\"% / 3 =\"","v":{"$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"},{"$error":"#N/A"}]
[null,22,null,null,null,"Pensionstillæg overenskomsttillæg",{"$f":"IF($C52>0,\"= \"&G52&\" * \"&G$5&\"% / 3 =\")","v":"= 0 * % / 3 ="},{"$f":"IF($C52>0,H52&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C52>0,\"= \"&S52&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C52>0,T52&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,null,null,null,null,"Pensionstillæg Trepartsaftale","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,{"$f":"B182+1","v":23},null,null,null,"Pensionstillæg souscheftillæg","= 0 * % / 3 =",{"$f":"IF($C54>0,H54&\" * \"&H$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =",{"$f":"IF($C54>0,\"= \"&S54&\" * \"&S$5&\"% / 3 =\")","v":"= 0 * 0% / 3 ="},{"$f":"IF($C54>0,T54&\" * \"&T$5&\"% / 3 =\")","v":"0 * 0% / 3 ="},"0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,24,null,null,null,"Pensionstillæg Funktionstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,25,null,null,null,"Pensionstillæg Funktionstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,26,null,null,null,"Pensionstillæg Funktionstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,27,null,null,null,"Pensionstillæg Kvalifikationstillæg 1","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,28,null,null,null,"Pensionstillæg Kvalifikationstillæg 2","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,29,null,null,null,"Pensionstillæg Kvalifikationstillæg 3","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,30,null,null,null,"Pensionstillæg af udligningstillæg","= 0 * % / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","= 0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 =","0 * 0% / 3 ="]
[null,31,null,null,null,"Fradrag i pensionstillæg for ikke optjent ferie mv.",{"$f":"\"= \"&G65&\" * \"&G$5&\"% / 3 =\"","v":"= 0 * % / 3 ="},"= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,32,null,null,null,"Pensionstillæg af feriedifference","= 0 * % / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 =","= 0 * 0% / 3 ="]
[null,33,null,null,null,"Pensionstillæg af pensiong. engangstillæg",{"$f":"SUBSTITUTE(TRIM(\"=SUM(\"&IF($G38>0,G38&\" \",\"\")&IF($C42<>\"\",G42&\" \",\"\")&IF($C43<>\"\",G43&\" \",\"\")&IF($C44<>\"\",G44&\" \",\"\")&IF($C45<>\"\",G45&\" \",\"\")&IF($C46<>\"\",G46,\"\")&\")\"),\" \",\"; \")&\" * \"&G5&\"% / 3 =\"","v":"=SUM(; ) * % / 3 ="},"=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 =","=SUM(0; 0; 0; ) * 0% / 3 ="]
[null,34,null,null,null,"Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn","Ekstra pension ved orlov uden løn"]
[null,35,null,null,null,"Pensionstillæg i alt"]
[null,36,null,null,null,"Egetbidrag til ATP"]
[null,37,null,null,null,"AMB-grundlag",{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&G92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - \"&H92&\" =\"","v":"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 ="},"= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =","= SUM(Lin. 1 - Lin. 18) + SUM(Lin 22 - Lin23) - 0 =",{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&S92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},{"$f":"\"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - \"&T92&\" =\"","v":"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="},"= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 =","= SUM(Lin. 1 - Lin. 14) + SUM(Lin 19 - Lin28) - 0 ="]
[null,38,null,null,null,"AM-bidrag",{"$f":"\"= \"&G93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&H93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =",{"$f":"\"= \"&S93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},{"$f":"\"= \"&T93&\" * 8% (afrundet) =\"","v":"= 0 * 8% (afrundet) ="},"= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) =","= 0 * 8% (afrundet) ="]
[null,39,null,null,null,"A-indkomst",{"$f":"\"= \"&G93&\" - \"&G94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&H93&\" - \"&H94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =",{"$f":"\"= \"&S93&\" - \"&S94&\" =\"","v":"= 0 - 0 ="},{"$f":"\"= \"&T93&\" - \"&T94&\" =\"","v":"= 0 - 0 ="},"= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 =","= 0 - 0 ="]
[null,40,null,null,null,"Skattegrundlag"]
[null,41,null,null,null,"Skat",{"$f":"\"= (\"&G95&\" - \"&G32&\") (afrundet) * \"&G31&\" / 100 =\"","v":"= (0 - ) (afrundet) *  / 100 ="},{"$f":"\"= (\"&H95&\" - \"&H32&\") (afrundet) * \"&H31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =",{"$f":"\"= (\"&S95&\" - \"&S32&\") (afrundet) * \"&S31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},{"$f":"\"= (\"&T95&\" - \"&T32&\") (afrundet) * \"&T31&\" / 100 =\"","v":"= (0 - 0) (afrundet) * 0 / 100 ="},"= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 =","= (0 - 0) (afrundet) * 0 / 100 ="]
[null,42,null,null,null,"Feriegodtgørelsesgrundlag"]
[null,43,null,null,null,{"$f":"\"Feriegodtgørelsesgrundlag, jan-juli \"&Aar+1","v":"Feriegodtgørelsesgrundlag, jan-juli 1"}]
[null,44,null,null,null,"Egetbidrag til pensionskasse",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =",{"$f":"\"= Lin. 43 =\"","v":"= Lin. 43 ="},"= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 =","= Lin. 43 ="]
[null,45,null,null,null,"Arbejdsgiverbidrag til pensionskasse",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =",{"$f":"\"= Lin. 43 * 2 =\"","v":"= Lin. 43 * 2 ="},"= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 =","= Lin. 43 * 2 ="]
[null,46,null,null,null,"Arbejdsgiverbidrag til ATP",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =",{"$f":"\"= Lin. 44 * 2 =\"","v":"= Lin. 44 * 2 ="},"= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 =","= Lin. 44 * 2 ="]
[null,47,null,null,null,"Skolens samlede indbetaling til pensionskasse",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =",{"$f":"\"= Lin. 51 + Lin. 52 =\"","v":"= Lin. 51 + Lin. 52 ="},"= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 =","= Lin. 51 + Lin. 52 ="]
[null,48,null,null,null,"Skolens samlede indbetaling til ATP",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =",{"$f":"\"= Lin. 44 + Lin. 53 =\"","v":"= Lin. 44 + Lin. 53 ="},"= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 =","= Lin. 44 + Lin. 53 ="]
[null,49,null,null,null,"Indbetaling til Gruppeliv"]
[null,50,null,null,null,"Løn til den ansattes disposition",{"$f":"\"= \"&G74&\" - ( \"&G97&\" + \"&G92&\" + \"&G94&\" + \"&G105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&H74&\" - ( \"&H97&\" + \"&H92&\" + \"&H94&\" + \"&H105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =",{"$f":"\"= \"&S74&\" - ( \"&S97&\" + \"&S92&\" + \"&S94&\" + \"&S105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},{"$f":"\"= \"&T74&\" - ( \"&T97&\" + \"&T92&\" + \"&T94&\" + \"&T105&\") - SUM(lin 57 : 59) =\"","v":"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="},"= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) =","= 0 - ( 0 + 0 + 0 + 0) - SUM(lin 57 : 59) ="]
[null,51,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-dec \"&Aar","v":"Feriepengeberegningsgrundlag, jan-dec "}]
[null,null,null,null,null,{"$f":"\"Feriepengeberegningsgrundlag, jan-jul \"&Aar+1","v":"Feriepengeberegningsgrundlag, jan-jul 1"}]

{"sheet":"Grundlon12","index":17,"n_rows":108,"n_cols":7,"rows_kept":108,"cut":false,"hidden":false,"merged":[[91,1,91,4],[100,1,100,4]]}
["STATENS LØNTABEL GRUNDBELØB PR. 31. marts 2012"]
["Skalatrin",null,null,"Stedtillægsområde"]
[null,"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]
["HK1",272040,272040,272040,272040,272040,272040]
["HK2",303600,303600,303600,303600,303600,303600]
["HK3",335040,335040,335040,335040,335040,335040]
["HK4",352800,{"$f":"B62","v":352800},{"$f":"C62","v":352800},352800,352800,352800]
["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]
[]
["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,{"$f":"B76/B64","v":0},{"$f":"C76/C64","v":1.1072190683254822E-2},{"$f":"D76/D64","v":1.9124692998349235E-2},{"$f":"E76/E64","v":3.0196883681604059E-2},{"$f":"F76/F64","v":3.8249385996698471E-2}]
[null,0,1.5,2.5,4,5]
[]
["Basislønsatserne er rettet til pr. 1. okt 2006 og igen 30. maj 2013"]
[]
["Midlertidigt områdetillæg 2007:"]
[]
["årligt","Stedtillægsområde",null,null,null,null,"JubGrat"]
["Basistrin","II til III","III til IV","IV til V","V til VI",null,6000]
["Læ1",{"$f":"(C75-B75)/3","v":1300},1000,1300,1000,null,7600]
["Læ2",1100,800,1100,800,null,9000]
["Læ3",{"$f":"(C79-B79)/3","v":1500},1000,1500,1000,null,0]
["Bh1",1300,1000,1300,1000]
["Bh2",1200,900,1200,900]
["Bh3",1200,900,1200,900]
[]
["månedligt","Stedtillægsområde"]
["Basistrin","II til III","III til IV","IV til V","V til VI"]
["Læ1",{"$f":"B94/12","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]