{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Vejledning","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","Ferietillæg - á conto","Feriekort - á conto","SO, SH og FF - á conto","Pension","Opgørelse","Arbejdsdagsberegner"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":16,"comments":28,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Vejledning","index":0,"n_rows":58,"n_cols":1,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Generelt"]
["Excel filerne kan bruges til at beregne både lærlinge og øvrige medarbejdere - i samme excel fil."]
[]
["Alle filer er låst, og der kan kun skrives i de gule felter."]
[]
["Ferie,- SH,- feriefridagsgodtgørelse, ferietillæg samt pension af den lønsum, der opsamles i kolonne J, styres ved at der sættes et tal (1,2,3,4) i de respektive kolonner, hvorefter beløbet beregnes."]
[]
["Der hvor der er procentforhøjelse i løbet af et kalenderår, styres det ved at skrive det tal (1,2,3,4) der står udfor procentsatsen, i den linje hvor beregningen skal ske."]
[]
["Arkene: 2010 - 2023."]
[]
["Arkene er identiske. (bortset fra de forskellige % – satser.)"]
[]
["De år, hvor der i løbet af året sker ændringer af SH og feriefridagsprocent står oplysningen om datoen i kolonne C."]
[]
["Er der brug for beregninger før 2010, på Byggegruppens overenskomster med Dansk Byggeri eller Glarmesterlauget, henvend dig i Byggegruppen."]
[]
["Krav om manglende løn"]
[]
["I tilfælde hvor virksomheden ikke har betalt løn skal kravet opgøres ved at timerne skrives i kolonne D (Krav om udbetaling af timer), og satsen skal skrives i kolonne E (Krav om sats pr. time). Eksempelvis ved opgørelse af LG krav."]
[]
["Såfremt der er uoverensstemmelse mellem virksomheden og medarbejderen om antallet af timer eller satsen pr. time, skal det udbetalte antal timer skrives i kolonne F (Udbetalt timer), og det antal timer der er krav om skal skrives i kolonne D (Krav om udbetaling af timer) og tilsvarende hvis der er uoverensstemmelse om sats pr. time og krav pr. time skal kravet skrives i kolonne E (Krav om sats pr. time) og den udbetalte sats pr. time i kolonne G (Udbetalt sats pr. time)."]
[]
["Hvis der eksempelvis kun er uoverensstemmelse om løn satsen og ikke om timerne skal timeantallet der er enighed om skrives både i kolonnes D og F."]
[]
["Hvis der ikke er uoverensstemmelse om sats eller timer skal kolonne F og G benyttes. "]
[]
["Beregningen af Ferie,- SH,- feriefridagsgodtgørelse, ferietillæg samt pension, beregnes af summen i kolonne K. "]
[]
["Hvis det er dokumenteret at der i forbindelse med beregning af skyldig løn er udbetalt á conto på check eller kontant, skal beløbet skrives i arket \"Udbetalt løn a´conto\", og vil blive opsamlet for hvert år, og modregnet i den samlede beregning i fanen ”opgørelse”."]
[]
[]
["Kolonneforklaring: Indkomst, hvoraf der kun beregnes pension"]
[]
["Beløb skrevet i denne kolonne beregnes der kun pension af. Det kan f.eks. være feriegodtgørelse under sygdom og tilskadekomst, samt skattepligtige kørepenge."]
[]
["Den sum der indtastes i kolonne I, opsamles automatisk i kolonne R, sammen med de øvrige pensionsberettigede beløb, men beregnes først når der tastes 1 i kolonne S og U."]
[]
["Kolonneforklaring: Pension"]
[]
["Summen der beregnes pension af fremgår af summen i kolonne Q"]
[]
["Der beregnes først arbejdsgiverbetalt pension når der indtastes 1 (fra 2020 eller 2) i kolonne R, og den beregnede sum fremgår af kolonne S."]
[]
["Og der beregnes først medarbejderbetalt pension når der indtastes 1 (fra 2020 eller 2) i kolonne T, og den beregnede sum fremgår af kolonne U."]
[]
["Og den samlede sum fremgår af kolonne V."]
[]
["Arkene: Feriekort á conto / SH á conto / B & A indbetaling"]
[]
["Skemaerne er beregnet på at de dokumenterede indbetalte/udbetalte beløb, med hensyn til:"]
[]
["Ferietillæg (fanen ”Ferietillæg – á conto”) samt"]
["Feriepengegodtgørelse der er registreret på feriepenge info angives i fanen ”Feriekort – á conto”."]
["Feriefridags-, og SH godtgørelse der er registret som udbetalt aconto på lønsedlen angives i fanen ”SH og FF á conto” "]
["Pension der er registret på medlemmets konto i pensionselskabet angives i fanen \"Pension\" "]
[]
["Alle indtastningerne i de 4 nævnte faner opsamlet for hvert år og modregnes i den samlede beregning i fanen ”opgørelse”."]

{"sheet":"2010","index":1,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.01,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2010-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",1,6.9000000000000006E-2]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2010-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=2,J9*$P$2,IF(O9=1,J9*$P$6)))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM(IF(O10=2,J10*$P$2,IF(O10=1,J10*$P$6)))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K13=1,J13*$L$7,J13*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K45=1,J45*$L$7,J45*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2011","index":2,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2011-01-01",null,null,null,null,null,null,null,null,null,null,null,2,0.01,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2011-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",1,6.9000000000000006E-2]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2011-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=2,J9*$P$2,IF(O9=1,J9*$P$6)))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM(IF(O10=2,J10*$P$2,IF(O10=1,J10*$P$6)))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K13=1,J13*$L$7,J13*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K45=1,J45*$L$7,J45*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2012","index":3,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2012-01-01",null,null,null,null,null,null,null,null,null,null,null,2,0.01,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2012-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",1,6.9000000000000006E-2]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2012-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=2,J9*$P$2,IF(O9=1,J9*$P$6)))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM(IF(O10=2,J10*$P$2,IF(O10=1,J10*$P$6)))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K13=1,J13*$L$7,J13*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K45=1,J45*$L$7,J45*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2013","index":4,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2013-01-01",null,null,null,null,null,null,null,null,null,null,null,2,0.01,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2013-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",1,6.9000000000000006E-2]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2013-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=2,J9*$P$2,IF(O9=1,J9*$P$6)))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM(IF(O10=2,J10*$P$2,IF(O10=1,J10*$P$6)))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K13=1,J13*$L$7,J13*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K45=1,J45*$L$7,J45*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2014","index":5,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2014-03-01",null,null,null,null,null,null,null,null,null,null,null,4,1.2999999999999999E-2,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2014-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,0.01,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2014-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,7.1999999999999995E-2]
[null,null,"2014-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,6.9000000000000006E-2,"2014-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2015","index":6,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2015-03-01",null,null,null,null,null,null,null,null,null,null,null,4,1.7000000000000001E-2,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2015-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,1.2999999999999999E-2,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2015-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,7.5999999999999998E-2]
[null,null,"2015-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,7.1999999999999995E-2,"2015-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2016","index":7,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2016-03-01",null,null,null,null,null,null,null,null,null,null,null,4,0.02,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2016-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,1.7000000000000001E-2,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2016-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,7.9000000000000001E-2]
[null,null,"2016-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,7.5999999999999998E-2,"2016-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2017","index":8,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2017-03-01",null,null,null,null,null,null,null,null,null,null,null,4,2.7E-2,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2017-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,0.02,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2017-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,8.5999999999999993E-2]
[null,null,"2017-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,7.9000000000000001E-2,"2017-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2018","index":9,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2018-03-01",null,null,null,null,null,null,null,null,null,null,null,4,3.4000000000000002E-2,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2018-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,2.7E-2,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2018-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,9.2999999999999999E-2]
[null,null,"2018-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,8.5999999999999993E-2,"2018-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2019","index":10,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2019-03-01",null,null,null,null,null,null,null,null,null,null,null,4,0.04,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2019-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,3.4000000000000002E-2,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse"]
["Uge nr.",null,"2019-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,9.9000000000000005E-2]
[null,null,"2019-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,9.2999999999999999E-2,"2019-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S7+U7)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D9*E9>0),(D9*E9)-(F9*G9),IF((D9*E9<0),(D9*E9)-(F9*G9),0))","v":0},{"$f":"IF(AND(E9*D9=0,F9*G9>0),F9*G9,(D9*E9))","v":0},null,{"$f":"SUM(IF(K9=1,J9*$L$7,J9*0%))","v":0},null,{"$f":"SUM(IF(M9=1,J9*$N$7,IF(M9=2,J9*$N$3)))","v":0},null,{"$f":"SUM(IF(O9=4,J9*$P$2,IF(O9=3,J9*$P$3,IF(O9=2,J9*$P$6,IF(O9=1,J9*$P$7)))))","v":0},{"$f":"SUM(H9,J9,L9,N9,P9)","v":0},null,{"$f":"IF($R9=1,$Q9*$S$7,$R9*0)","v":0},null,{"$f":"IF($T9=1,$Q9*$U$7,$T9*0)","v":0},{"$f":"SUM(S9,U9)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K10=1,J10*$L$7,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$7,IF(M10=2,J10*$N$3)))","v":0},null,{"$f":"SUM(IF(O10=4,J10*$P$2,IF(O10=3,J10*$P$3,IF(O10=2,J10*$P$6,IF(O10=1,J10*$P$7)))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"IF($R10=1,$Q10*$S$7,$R10*0)","v":0},null,{"$f":"IF($T10=1,$Q10*$U$7,$T10*0)","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D9:D62)","v":0},null,{"$f":"SUM(F9:F62)","v":0},null,null,{"$f":"SUM(I9:I62)","v":0},{"$f":"SUM(J9:J62)","v":0},null,{"$f":"SUM(L9:L62)","v":0},null,{"$f":"SUM(N9:N62)","v":0},null,{"$f":"SUM(P9:P62)","v":0},{"$f":"SUM(Q9:Q62)","v":0},null,{"$f":"SUM(S9:S62)","v":0},null,{"$f":"SUM(U9:U62)","v":0},{"$f":"SUM(V9:V62)","v":0}]

{"sheet":"2020","index":11,"n_rows":65,"n_cols":22,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2020-05-01",null,null,null,null,null,null,null,null,null,null,null,5,0.01,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2020-05-01",null,null,null,null,null,null,null,null,null,null,null,4,0.05]
[null,null,"2020-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,0.04,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse","Fyldt 18 år",2,0.04,2,0.02,{"$f":"SUM(S6+U6)","v":0.06}]
["Uge nr.",null,"2020-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,0.109]
[null,null,"2020-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,9.9000000000000005E-2,"2020-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S8+U8)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D10*E10>0),(D10*E10)-(F10*G10),IF((D10*E10<0),(D10*E10)-(F10*G10),0))","v":0},{"$f":"IF(AND(E10*D10=0,F10*G10>0),F10*G10,(D10*E10))","v":0},null,{"$f":"SUM(IF(K10=1,J10*$L$8,J10*0%))","v":0},null,{"$f":"SUM(IF(M10=1,J10*$N$8,IF(M10=2,J10*$N$4)))","v":0},null,{"$f":"SUM(IF(O10=5,J10*$P$2,(IF(O10=4,J10*$P$3,IF(O10=3,J10*$P$4,IF(O10=2,J10*$P$7,IF(O10=1,J10*$P$8)))))))","v":0},{"$f":"SUM(H10,J10,L10,N10,P10)","v":0},null,{"$f":"SUM(IF(R10=2,Q10*$S$6,IF(R10=1,Q10*$S$8)))","v":0},null,{"$f":"SUM(IF(T10=2,Q10*$U$6,IF(T10=1,Q10*$U$8)))","v":0},{"$f":"SUM(S10,U10)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K11=1,J11*$L$8,J11*0%))","v":0},null,{"$f":"SUM(IF(M11=1,J11*$N$8,IF(M11=2,J11*$N$4)))","v":0},null,{"$f":"SUM(IF(O11=5,J11*$P$2,(IF(O11=4,J11*$P$3,IF(O11=3,J11*$P$4,IF(O11=2,J11*$P$7,IF(O11=1,J11*$P$8)))))))","v":0},{"$f":"SUM(H11,J11,L11,N11,P11)","v":0},null,{"$f":"SUM(IF(R11=2,Q11*$S$6,IF(R11=1,Q11*$S$8)))","v":0},null,{"$f":"SUM(IF(T11=2,Q11*$U$6,IF(T11=1,Q11*$U$8)))","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D10:D63)","v":0},null,{"$f":"SUM(F10:F63)","v":0},null,null,{"$f":"SUM(I10:I63)","v":0},{"$f":"SUM(J10:J63)","v":0},null,{"$f":"SUM(L10:L63)","v":0},null,{"$f":"SUM(N10:N63)","v":0},null,{"$f":"SUM(P10:P63)","v":0},{"$f":"SUM(Q10:Q63)","v":0},null,{"$f":"SUM(S10:S63)","v":0},null,{"$f":"SUM(U10:U63)","v":0},{"$f":"SUM(V10:V63)","v":0}]

{"sheet":"2021","index":12,"n_rows":65,"n_cols":22,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2021-01-01",null,null,null,null,null,null,null,null,null,null,null,6,0.02,null,"Pension","(A)","Pension","(B)","I alt"]
[]
[null,null,"2021-01-01",null,null,null,null,null,null,null,null,null,null,null,4,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse","Fyldt 18 år",2,0.04,2,0.02,{"$f":"SUM(S7+U7)","v":0.06}]
["Uge nr.",null,"2021-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,0.11899999999999999]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2021-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S9+U9)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D11*E11>0),(D11*E11)-(F11*G11),IF((D11*E11<0),(D11*E11)-(F11*G11),0))","v":0},{"$f":"IF(AND(E11*D11=0,F11*G11>0),F11*G11,(D11*E11))","v":0},null,{"$f":"SUM(IF(K11=1,J11*$L$9,J11*0%))","v":0},null,{"$f":"SUM(IF(M11=1,J11*$N$9,IF(M11=2,J11*$N$5)))","v":0},null,{"$f":"SUM((IF(O11=6,J11*$P$2,IF(O11=4,J11*$P$4,IF(O11=2,J11*$P$8)))))","v":0},{"$f":"SUM(H11,J11,L11,N11,P11)","v":0},null,{"$f":"SUM(IF(R11=2,Q11*$S$7,IF(R11=1,Q11*$S$9)))","v":0},null,{"$f":"SUM(IF(T11=2,Q11*$U$7,IF(T11=1,Q11*$U$9)))","v":0},{"$f":"SUM(S11,U11)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM((IF(O12=6,J12*$P$2,IF(O12=4,J12*$P$4,IF(O12=2,J12*$P$8)))))","v":0},{"$f":"SUM(H12,J12,L12,N12,P12)","v":0},null,0,null,0,0]
[28,29,null,null,null,80,129,null,0,10320,null,0,null,0,null,0,10320,null,0,null,0,0]
[28,29,"overtidstillæg",6,64.5,null,null,null,387,387,null,0,null,0,null,0,387,null,0,null,0,0]
[30,31,null,null,null,76,129,null,0,9804,null,{"$f":"SUM(IF(K15=1,J15*$L$9,J15*0%))","v":0},null,0,null,0,9804,null,0,null,0,0]
[30,31,"overtidstillæg",2,64.5,null,null,null,129,129,null,0,null,0,null,0,129,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF((D43*E43>0),(D43*E43)-(F43*G43),IF((D43*E43<0),(D43*E43)-(F43*G43),0))","v":0},{"$f":"IF(AND(E43*D43=0,F43*G43>0),F43*G43,(D43*E43))","v":0},null,0,null,{"$f":"SUM(IF(M43=1,J43*$N$9,IF(M43=2,J43*$N$5)))","v":0},null,0,0,null,{"$f":"SUM(IF(R43=2,Q43*$S$7,IF(R43=1,Q43*$S$9)))","v":0},null,{"$f":"SUM(IF(T43=2,Q43*$U$7,IF(T43=1,Q43*$U$9)))","v":0},0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K47=1,J47*$L$9,J47*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D11:D63)","v":8},null,{"$f":"SUM(F11:F63)","v":156},null,null,{"$f":"SUM(I11:I63)","v":516},{"$f":"SUM(J11:J63)","v":20640},null,{"$f":"SUM(L11:L63)","v":0},null,{"$f":"SUM(N11:N63)","v":0},null,{"$f":"SUM(P11:P63)","v":0},{"$f":"SUM(Q11:Q63)","v":20640},null,{"$f":"SUM(S11:S63)","v":0},null,{"$f":"SUM(U11:U63)","v":0},{"$f":"SUM(V11:V63)","v":0}]

{"sheet":"2022","index":13,"n_rows":65,"n_cols":22,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2022-03-01",null,null,null,null,null,null,null,null,null,null,null,6,0.03,null,"Pension","(A)","Pension","(B)","I alt"]
[null,null,"2022-01-01",null,null,null,null,null,null,null,null,null,null,null,5,0.02]
[null,null,"2022-03-01",null,null,null,null,null,null,null,null,null,null,null,4,7.0000000000000007E-2]
[null,null,"2022-01-01",null,null,null,null,null,null,null,null,null,2,0.115,3,0.06,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse","Fyldt 18 år",2,0.04,2,0.02,{"$f":"SUM(S7+U7)","v":0.06}]
["Uge nr.",null,"2022-03-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,0.129]
[null,null,"2022-01-01","af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,1,0.11899999999999999,"2022-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S9+U9)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D11*E11>0),(D11*E11)-(F11*G11),IF((D11*E11<0),(D11*E11)-(F11*G11),0))","v":0},{"$f":"IF(AND(E11*D11=0,F11*G11>0),F11*G11,(D11*E11))","v":0},null,{"$f":"SUM(IF(K11=1,J11*$L$9,J11*0%))","v":0},null,{"$f":"SUM(IF(M11=1,J11*$N$9,IF(M11=2,J11*$N$5)))","v":0},null,{"$f":"SUM(IF(O11=6,J11*$P$2,IF(O11=5,J11*$P$3,IF(O11=4,J11*$P$4,IF(O11=3,J11*$P$5,IF(O11=2,J11*$P$8,IF(O11=1,J11*$P$9)))))))","v":0},{"$f":"SUM(H11,J11,L11,N11,P11)","v":0},null,{"$f":"SUM(IF(R11=2,Q11*$S$7,IF(R11=1,Q11*$S$9)))","v":0},null,{"$f":"SUM(IF(T11=2,Q11*$U$7,IF(T11=1,Q11*$U$9)))","v":0},{"$f":"SUM(S11,U11)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K12=1,J12*$L$9,J12*0%))","v":0},null,{"$f":"SUM(IF(M12=1,J12*$N$9,IF(M12=2,J12*$N$5)))","v":0},null,{"$f":"SUM(IF(O12=6,J12*$P$2,IF(O12=5,J12*$P$3,IF(O12=4,J12*$P$4,IF(O12=3,J12*$P$5,IF(O12=2,J12*$P$8,IF(O12=1,J12*$P$9)))))))","v":0},{"$f":"SUM(H12,J12,L12,N12,P12)","v":0},null,{"$f":"SUM(IF(R12=2,Q12*$S$7,IF(R12=1,Q12*$S$9)))","v":0},null,{"$f":"SUM(IF(T12=2,Q12*$U$7,IF(T12=1,Q12*$U$9)))","v":0},{"$f":"SUM(S12,U12)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF((D43*E43>0),(D43*E43)-(F43*G43),IF((D43*E43<0),(D43*E43)-(F43*G43),0))","v":0},{"$f":"IF(AND(E43*D43=0,F43*G43>0),F43*G43,(D43*E43))","v":0},null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[]
[null,null,null,{"$f":"SUM(D11:D63)","v":0},null,{"$f":"SUM(F11:F63)","v":0},null,null,{"$f":"SUM(I11:I63)","v":0},{"$f":"SUM(J11:J63)","v":0},null,{"$f":"SUM(L11:L63)","v":0},null,{"$f":"SUM(N11:N63)","v":0},null,{"$f":"SUM(P11:P63)","v":0},{"$f":"SUM(Q11:Q63)","v":0},null,{"$f":"SUM(S11:S63)","v":0},null,{"$f":"SUM(U11:U63)","v":0},{"$f":"SUM(V11:V63)","v":0}]

{"sheet":"2023","index":14,"n_rows":65,"n_cols":22,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Særlig ops.",null,"Beregn","Pension","Beregn","Pension","Pension"]
[null,null,"2023-01-01",null,null,null,null,null,null,null,null,null,null,null,6,0.03,null,"Pension","(A)","Pension","(B)","I alt"]
[]
[null,null,"2023-01-01",null,null,null,null,null,null,null,null,null,null,null,4,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0.115,null,null,"Pensions"]
[null,null,null,null,null,null,null,null,null,null,"Beregn",null,"Beregn","Ferie-",null,"SH-, FF-","grundlag"]
[null,null,null,"Krav  om","Krav",null,null,"Indkomst",null,"løn ialt","ferie-","Ferie-","Ferie-","godtgørelse",null,"godtgørelse","Fyldt 18 år",2,0.04,2,0.02,{"$f":"SUM(S7+U7)","v":0.06}]
["Uge nr.",null,"2023-01-01","udbetaling","om",null,"Udbetalt","hvoraf der",null,"hvoraf der","tillæg","tillæg","godtg.","i kr.",2,0.129]
[null,null,null,"af","sats","Timer","sats","kun beregnes",null,"beregnes",1,0.01,1,0.125,null,null,"2023-01-01",1,8.1500000000000003E-2,1,0.04,{"$f":"SUM(S9+U9)","v":0.1215}]
["fra","til","Bemærkninger","timer","pr. time","udbetalt","pr. time","pension","Skyldig løn","ferietillæg/godtg.","tast","i kr.","tast","i kr.","tast","i kr.","i kr.","tast","i kr.","tast","i kr."]
[null,null,null,null,null,null,null,null,{"$f":"IF((D11*E11>0),(D11*E11)-(F11*G11),IF((D11*E11<0),(D11*E11)-(F11*G11),0))","v":0},{"$f":"IF(AND(E11*D11=0,F11*G11>0),F11*G11,(D11*E11))","v":0},null,{"$f":"SUM(IF(K11=1,J11*$L$9,J11*0%))","v":0},null,{"$f":"SUM(IF(M11=1,J11*$N$9,IF(M11=2,J11*$N$5)))","v":0},null,{"$f":"SUM(IF(O11=6,J11*$P$2,IF(O11=4,J11*$P$4,IF(O11=2,J11*$P$8))))","v":0},{"$f":"SUM(H11,J11,L11,N11,P11)","v":0},null,{"$f":"SUM(IF(R11=2,Q11*$S$7,IF(R11=1,Q11*$S$9)))","v":0},null,{"$f":"SUM(IF(T11=2,Q11*$U$7,IF(T11=1,Q11*$U$9)))","v":0},{"$f":"SUM(S11,U11)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,{"$f":"SUM(IF(O12=6,J12*$P$2,IF(O12=4,J12*$P$4,IF(O12=2,J12*$P$8))))","v":0},{"$f":"SUM(H12,J12,L12,N12,P12)","v":0},null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K15=1,J15*$L$9,J15*0%))","v":0},null,{"$f":"SUM(IF(M15=1,J15*$N$9,IF(M15=2,J15*$N$5)))","v":0},null,0,0,null,{"$f":"SUM(IF(R15=2,Q15*$S$7,IF(R15=1,Q15*$S$9)))","v":0},null,{"$f":"SUM(IF(T15=2,Q15*$U$7,IF(T15=1,Q15*$U$9)))","v":0},{"$f":"SUM(S15,U15)","v":0}]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF((D42*E42>0),(D42*E42)-(F42*G42),IF((D42*E42<0),(D42*E42)-(F42*G42),0))","v":0},{"$f":"IF(AND(E42*D42=0,F42*G42>0),F42*G42,(D42*E42))","v":0},null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(IF(K46=1,J46*$L$9,J46*0%))","v":0},null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,0,null,0,0]
[null,null,null,null,null,null,null,null,0,0,null,0,null,0,null,0,0,null,{"$f":"SUM(IF(R63=2,Q63*$S$7,IF(R63=1,Q63*$S$9)))","v":0},null,{"$f":"SUM(IF(T63=2,Q63*$U$7,IF(T63=1,Q63*$U$9)))","v":0},0]
[]
[null,null,null,{"$f":"SUM(D11:D63)","v":0},null,{"$f":"SUM(F11:F63)","v":0},null,null,{"$f":"SUM(I11:I63)","v":0},{"$f":"SUM(J11:J63)","v":0},null,{"$f":"SUM(L11:L63)","v":0},null,{"$f":"SUM(N11:N63)","v":0},null,{"$f":"SUM(P11:P63)","v":0},{"$f":"SUM(Q11:Q63)","v":0},null,{"$f":"SUM(S11:S63)","v":0},null,{"$f":"SUM(U11:U63)","v":0},{"$f":"SUM(V11:V63)","v":0}]

{"sheet":"Ferietillæg - á conto","index":15,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["Januar"]
[]
["Februar"]
[]
["Marts"]
[]
["April"]
[]
["Maj"]
[]
["Juni"]
[]
["Juli"]
[]
["August"]
[]
["September"]
[]
["Oktober"]
[]
["November"]
[]
["December"]
[]
[]
[null,{"$f":"SUM(B2:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Feriekort - á conto","index":16,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["Januar"]
[]
["Februar"]
[]
["Marts"]
[]
["April"]
[]
["Maj"]
[]
["Juni"]
[]
["Juli"]
[]
["August"]
[]
["September"]
[]
["Oktober"]
[]
["November"]
[]
["December"]
[]
[]
[null,{"$f":"SUM(B2:B25)","v":0},0,0,0,0,{"$f":"SUM(G2:G25)","v":0},{"$f":"SUM(H2:H25)","v":0},{"$f":"SUM(I2:I25)","v":0},0,0,0,0,0,0]

{"sheet":"SO, SH og FF - á conto","index":17,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["Januar"]
[]
["Februar"]
[]
["Marts"]
[]
["April"]
[]
["Maj"]
[]
["Juni"]
[]
["Juli"]
[]
["August"]
[]
["September"]
[]
["Oktober"]
[]
["November"]
[]
["December"]
[]
[]
[null,{"$f":"SUM(B2:B25)","v":0},0,0,0,0,{"$f":"SUM(G2:G25)","v":0},{"$f":"SUM(H2:H25)","v":0},{"$f":"SUM(I2:I25)","v":0},{"$f":"SUM(J2:J25)","v":0},0,0,0,0,0]

{"sheet":"Pension","index":18,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["Januar"]
[]
["Februar"]
[]
["Marts"]
[]
["April"]
[]
["Maj"]
[]
["Juni"]
[]
["Juli"]
[]
["August"]
[]
["September"]
[]
["Oktober"]
[]
["November"]
[]
["December"]
[]
[]
[null,{"$f":"SUM(B2:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Opgørelse","index":19,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Særlig ops. "]
[null,"Skyldig","Ferie-","Ferie-","SH-, og ","Pension"]
[null,"Løn","tillæg","godtgørelse","Feriefridags","i alt"]
[null,null,null,null,"godtgørelse"]
[2010,{"$f":"SUM('2010'!I64)","v":0},{"$f":"SUM('2010'!L64)","v":0},{"$f":"SUM('2010'!N64)","v":0},{"$f":"SUM('2010'!P64)","v":0},{"$f":"SUM('2010'!V64)","v":0}]
[2011,{"$f":"SUM('2011'!I64)","v":0},{"$f":"SUM('2011'!L64)","v":0},{"$f":"SUM('2011'!N64)","v":0},{"$f":"SUM('2011'!P64)","v":0},{"$f":"SUM('2011'!V64)","v":0}]
[2012,{"$f":"SUM('2012'!I64)","v":0},{"$f":"SUM('2012'!L64)","v":0},{"$f":"SUM('2012'!N64)","v":0},{"$f":"SUM('2012'!P64)","v":0},{"$f":"SUM('2012'!V64)","v":0}]
[2013,{"$f":"SUM('2013'!I64)","v":0},{"$f":"SUM('2013'!L64)","v":0},{"$f":"SUM('2013'!N64)","v":0},{"$f":"SUM('2013'!P64)","v":0},{"$f":"SUM('2013'!V64)","v":0}]
[2014,{"$f":"SUM('2014'!I64)","v":0},{"$f":"SUM('2014'!L64)","v":0},{"$f":"SUM('2014'!N64)","v":0},{"$f":"SUM('2014'!P64)","v":0},{"$f":"SUM('2014'!V64)","v":0}]
[2015,{"$f":"SUM('2015'!I64)","v":0},{"$f":"SUM('2015'!L64)","v":0},{"$f":"SUM('2015'!N64)","v":0},{"$f":"SUM('2015'!P64)","v":0},{"$f":"SUM('2015'!V64)","v":0}]
[2016,{"$f":"SUM('2016'!I64)","v":0},{"$f":"SUM('2016'!L64)","v":0},{"$f":"SUM('2016'!N64)","v":0},{"$f":"SUM('2016'!P64)","v":0},{"$f":"SUM('2016'!V64)","v":0}]
[2017,{"$f":"SUM('2017'!I64)","v":0},{"$f":"SUM('2017'!L64)","v":0},{"$f":"SUM('2017'!N64)","v":0},{"$f":"SUM('2017'!P64)","v":0},{"$f":"SUM('2017'!V64)","v":0}]
[2018,{"$f":"SUM('2018'!I64)","v":0},{"$f":"SUM('2018'!L64)","v":0},{"$f":"SUM('2018'!N64)","v":0},{"$f":"SUM('2018'!P64)","v":0},{"$f":"SUM('2018'!V64)","v":0}]
[2019,{"$f":"SUM('2019'!I64)","v":0},{"$f":"SUM('2019'!L64)","v":0},{"$f":"SUM('2019'!N64)","v":0},{"$f":"SUM('2019'!P64)","v":0},{"$f":"SUM('2019'!V64)","v":0}]
[2020,{"$f":"SUM('2020'!I65)","v":0},{"$f":"SUM('2020'!L65)","v":0},{"$f":"SUM('2020'!N65)","v":0},{"$f":"SUM('2020'!P65)","v":0},{"$f":"SUM('2020'!V65)","v":0}]
[2021,{"$f":"SUM('2021'!I65)","v":516},{"$f":"SUM('2021'!L65)","v":0},{"$f":"SUM('2021'!N65)","v":0},{"$f":"SUM('2021'!P65)","v":0},{"$f":"SUM('2021'!V65)","v":0}]
[2022,{"$f":"SUM('2022'!I65)","v":0},{"$f":"SUM('2022'!L65)","v":0},{"$f":"SUM('2022'!N65)","v":0},{"$f":"SUM('2022'!P65)","v":0},{"$f":"SUM('2022'!V65)","v":0}]
[2023,{"$f":"SUM('2023'!I65)","v":0},{"$f":"SUM('2023'!L65)","v":0},{"$f":"SUM('2023'!N65)","v":0},{"$f":"SUM('2023'!P65)","v":0},{"$f":"SUM('2023'!V65)","v":0}]
[]
[]
[null,null,null,null,null,"Skyldig"]
[{"$f":"B3","v":"Løn"},null,"i perioden",null,null,{"$f":"SUM(B5:B18)","v":516}]
[]
[null,null,null,"Beregnet","Á conto","Skyldig"]
["Ferietillæg",null,"i perioden",{"$f":"SUM(C5:C19)","v":0},{"$f":"-SUM('Ferietillæg - á conto'!B27:O27)","v":0},{"$f":"SUM(D25+E25)","v":0}]
[]
[null,null,null,"Beregnet","Á conto","Skyldig"]
["Feriegodtgørelse",null,"i perioden",{"$f":"SUM(D5:D19)","v":0},{"$f":"-SUM('Feriekort - á conto'!B27:O27)","v":0},{"$f":"SUM(D28+E28)","v":0}]
[]
["Særlig opsparing. ",null,null,"Beregnet","Á conto","Skyldig"]
["SH-, og Feriefridagsgodtgørelse",null,"i perioden",{"$f":"SUM(E5:E19)","v":0},{"$f":"-SUM('SO, SH og FF - á conto'!B27:O27)","v":0},{"$f":"SUM(D31+E31)","v":0}]
[]
[null,null,null,"Beregnet","Indbetalt","Skyldig"]
["Pension",null,"i perioden",{"$f":"SUM(F5:F19)","v":0},{"$f":"-SUM(Pension!B27:O27)","v":0},{"$f":"SUM(D34:E34)","v":0}]
[]
["Krav i alt",null,null,null,null,{"$f":"SUM(F22,F25,F28,F31,F34)","v":516}]

{"sheet":"Arbejdsdagsberegner","index":20,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Dato start","Dato slut","Antal arbejdsdage i perioden"]
["2020-08-03","2020-08-25",{"$f":"AntalArbejdsdage(A3,B3)-AntalSHdage(A3,B3)","v":17}]
[]
["Afholdte feriedage og feriefridage",null,0]
[]
["Antal dage på arbejde",null,{"$f":"SUM(C3-C5)","v":17}]
[]
[null,"gns. Timer pr. dag","antal arbejdstimer i alt"]
[null,7.4,{"$f":"SUM(C7*B10)","v":125.80000000000001}]
[]
[null,"Sats pr. time","Lønsum i alt"]
[null,150,{"$f":"SUM(C10*B13)","v":18870}]
[]
[null,"Feriepenge"]
[null,0.125,{"$f":"SUM(C13*B16)","v":2358.75}]
[]
[null,"SH, og feriefridagsgodt."]
[null,9.9000000000000005E-2,{"$f":"SUM(C13*B19)","v":1868.13}]
[]
[null,"Pensionsgrundlag"]
[null,null,{"$f":"SUM(C13:C19)","v":23096.880000000001}]
[]
[null,"A - Pension"]
[null,8.1500000000000003E-2,{"$f":"SUM(C22*B25)","v":1882.3957200000002}]
[]
[null,"B - Pension"]
[null,0.04,{"$f":"SUM(C22*B28)","v":923.87520000000006}]