{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","T"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":0,"comments":1,"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":"Sheet1","index":0,"n_rows":36,"n_cols":21,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,19,0,21],[1,12,1,13],[1,19,1,21],[2,12,2,13],[2,19,2,21],[3,19,3,21],[4,12,4,13],[4,19,4,21],[5,12,5,13],[5,19,5,21],[6,19,6,21],[7,12,7,13],[7,19,7,21],[8,12,8,13],[8,19,8,21],[12,19,12,21],[13,12,13,13],[13,19,13,21],[14,12,14,13],[14,19,14,21],[9,19,9,21],[10,12,10,13],[10,19,10,21],[11,12,11,13],[11,19,11,21],[20,19,20,21],[22,12,22,13],[24,12,24,13],[25,12,25,13],[15,12,15,13],[15,19,15,21],[16,19,16,21],[17,12,17,13],[17,19,17,21],[18,19,18,21],[19,12,19,13],[19,19,19,21],[31,18,31,19],[32,13,32,14],[32,15,32,16],[32,18,32,19],[27,12,27,13],[35,18,35,19],[33,13,33,14],[33,15,33,16],[33,18,33,19],[34,13,34,14],[34,15,34,16],[34,18,34,19],[32,0,32,3],[33,0,33,3],[0,14,0,15],[35,13,35,14],[35,15,35,16],[31,13,31,14],[31,15,31,16],[16,12,16,13],[20,12,20,13],[9,12,9,13],[6,12,6,13],[3,12,3,13],[0,12,0,13]]}
["Ugedag","Dato","Start tid","Slut tid","Pauser","timer i alt","dag timer","Aften timer","Nat timer","Overarbejde 1","Overarbejde 2",null,"Lønperiode:",null,"okt/nov 2023"]
[{"$f":"TEXT(WEEKDAY(B2,1),\"dddd\")","v":"fredag"},"2023-10-20",0.33333333333333331,0.62013888888888891,{"$f":"IF(C2=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},{"$f":"IF(C2=\"\",\"\",D2-C2+(C2>D2))","v":0.28680555555555559},{"$f":"IF(C2<>\"\",ColTime(C2,D2,T!$D$2,T!$F$2)-E2,\"\")","v":0.26597222222222228},{"$f":"IF(C2<>\"\",ColTime(C2,D2,T!$D$3,T!$F$3),\"\")","v":0},{"$f":"IF(C2<>\"\",ColTime(C2,D2,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C2=\"\",\"\",IF(F2>T!$D$9,T!$E$8, IF(F2>T!$D$10, F2-T!$D$10, 0)))","v":0},{"$f":"IF(C2=\"\",\"\",IF(F2>T!$D$9, F2-T!$D$9, 0))","v":0}]
[{"$f":"TEXT(WEEKDAY(B3,1),\"dddd\")","v":"lørdag"},{"$f":"B2+1","v":"2023-10-21"},null,null,{"$f":"IF(C3=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C3<>\"\",ColTime(C3,D3,T!$D$2,T!$F$2)-E3,\"\")","v":""},{"$f":"IF(C3<>\"\",ColTime(C3,D3,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C3<>\"\",ColTime(C3,D3,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C3=\"\",\"\",IF(F3>T!$D$9,T!$E$8, IF(F3>T!$D$10, F3-T!$D$10, 0)))","v":""},{"$f":"IF(C3=\"\",\"\",IF(F3>T!$D$9, F3-T!$D$9, 0))","v":""},null,"Arbejdstimer",null,{"$f":"F34","v":90.966666666666669},null,"sats kr.",null,149.69,{"$f":"+O3*S3","v":13616.800333333333}]
["søndag","2023-10-22",null,null,{"$f":"IF(C4=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C4<>\"\",ColTime(C4,D4,T!$D$2,T!$F$2)-E4,\"\")","v":""},{"$f":"IF(C4<>\"\",ColTime(C4,D4,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C4<>\"\",ColTime(C4,D4,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C4=\"\",\"\",IF(F4>T!$D$9,T!$E$8, IF(F4>T!$D$10, F4-T!$D$10, 0)))","v":""},{"$f":"IF(C4=\"\",\"\",IF(F4>T!$D$9, F4-T!$D$9, 0))","v":""},null,"Aften tillægstimer",null,{"$f":"H34","v":20.766666666666666},null,"sats kr.",null,29.4,{"$f":"+O4*S4","v":610.54}]
["mandag","2023-10-23",0.4375,0.77083333333333337,{"$f":"IF(C5=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.33333333333333337,{"$f":"IF(C5<>\"\",ColTime(C5,D5,T!$D$2,T!$F$2)-E5,\"\")","v":0.29166666666666669},{"$f":"IF(C5<>\"\",ColTime(C5,D5,T!$D$3,T!$F$3),\"\")","v":2.083333333333337E-2},{"$f":"IF(C5<>\"\",ColTime(C5,D5,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C5=\"\",\"\",IF(F5>T!$D$9,T!$E$8, IF(F5>T!$D$10, F5-T!$D$10, 0)))","v":2.083333333333337E-2},{"$f":"IF(C5=\"\",\"\",IF(F5>T!$D$9, F5-T!$D$9, 0))","v":0},null,"Nat tillægstimer",null,{"$f":"I34","v":4.8166666666666691},null,"sats kr.",null,47.95,{"$f":"+O5*S5","v":230.95916666666679}]
["tirsdag","2023-10-24",0.4375,0.81527777777777777,{"$f":"IF(C6=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.37777777777777777,{"$f":"IF(C6<>\"\",ColTime(C6,D6,T!$D$2,T!$F$2)-E6,\"\")","v":0.29166666666666669},{"$f":"IF(C6<>\"\",ColTime(C6,D6,T!$D$3,T!$F$3),\"\")","v":6.5277777777777768E-2},{"$f":"IF(C6<>\"\",ColTime(C6,D6,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C6=\"\",\"\",IF(F6>T!$D$9,T!$E$8, IF(F6>T!$D$10, F6-T!$D$10, 0)))","v":6.5277777777777768E-2},{"$f":"IF(C6=\"\",\"\",IF(F6>T!$D$9, F6-T!$D$9, 0))","v":0},null,"Overarbejde 1",null,{"$f":"J34","v":10.916666666666668},null,"sats kr.",null,44.05,{"$f":"+O6*S6","v":480.87916666666666}]
["onsdag","2023-10-25",0.54166666666666663,0.875,{"$f":"IF(C7=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.33333333333333337,{"$f":"IF(C7<>\"\",ColTime(C7,D7,T!$D$2,T!$F$2)-E7,\"\")","v":0.18750000000000003},{"$f":"IF(C7<>\"\",ColTime(C7,D7,T!$D$3,T!$F$3),\"\")","v":0.125},{"$f":"IF(C7<>\"\",ColTime(C7,D7,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C7=\"\",\"\",IF(F7>T!$D$9,T!$E$8, IF(F7>T!$D$10, F7-T!$D$10, 0)))","v":2.083333333333337E-2},{"$f":"IF(C7=\"\",\"\",IF(F7>T!$D$9, F7-T!$D$9, 0))","v":0},null,"Overarbejde 2",null,{"$f":"K34","v":5.81666666666667},null,"sats kr.",null,70.3,{"$f":"+O7*S7","v":408.91166666666686}]
["torsdag","2023-10-26",0.5,0.84861111111111109,{"$f":"IF(C8=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.34861111111111109,{"$f":"IF(C8<>\"\",ColTime(C8,D8,T!$D$2,T!$F$2)-E8,\"\")","v":0.22916666666666666},{"$f":"IF(C8<>\"\",ColTime(C8,D8,T!$D$3,T!$F$3),\"\")","v":9.8611111111111094E-2},{"$f":"IF(C8<>\"\",ColTime(C8,D8,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C8=\"\",\"\",IF(F8>T!$D$9,T!$E$8, IF(F8>T!$D$10, F8-T!$D$10, 0)))","v":3.6111111111111094E-2},{"$f":"IF(C8=\"\",\"\",IF(F8>T!$D$9, F8-T!$D$9, 0))","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T3:V7)","v":15348.090333333335}]
["fredag","2023-10-27",0.52083333333333337,0.82708333333333339,{"$f":"IF(C9=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.30625000000000002,{"$f":"IF(C9<>\"\",ColTime(C9,D9,T!$D$2,T!$F$2)-E9,\"\")","v":0.20833333333333329},{"$f":"IF(C9<>\"\",ColTime(C9,D9,T!$D$3,T!$F$3),\"\")","v":7.7083333333333393E-2},{"$f":"IF(C9<>\"\",ColTime(C9,D9,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C9=\"\",\"\",IF(F9>T!$D$9,T!$E$8, IF(F9>T!$D$10, F9-T!$D$10, 0)))","v":0},{"$f":"IF(C9=\"\",\"\",IF(F9>T!$D$9, F9-T!$D$9, 0))","v":0},null," - ATP-bidrag, lønmodtager",null,null,null,null,null,94.65]
["lørdag","2023-10-28",null,null,{"$f":"IF(C10=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C10<>\"\",ColTime(C10,D10,T!$D$2,T!$F$2)-E10,\"\")","v":""},{"$f":"IF(C10<>\"\",ColTime(C10,D10,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C10<>\"\",ColTime(C10,D10,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C10=\"\",\"\",IF(F10>T!$D$9,T!$E$8, IF(F10>T!$D$10, F10-T!$D$10, 0)))","v":""},{"$f":"IF(C10=\"\",\"\",IF(F10>T!$D$9, F10-T!$D$9, 0))","v":""}]
["søndag","2023-10-29",null,null,{"$f":"IF(C11=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C11<>\"\",ColTime(C11,D11,T!$D$2,T!$F$2)-E11,\"\")","v":""},{"$f":"IF(C11<>\"\",ColTime(C11,D11,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C11<>\"\",ColTime(C11,D11,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C11=\"\",\"\",IF(F11>T!$D$9,T!$E$8, IF(F11>T!$D$10, F11-T!$D$10, 0)))","v":""},{"$f":"IF(C11=\"\",\"\",IF(F11>T!$D$9, F11-T!$D$9, 0))","v":""},null," AM-bidragsgrundlag",null,null,null,null,null,null,{"$f":"IF(T8-S9<0,0,T8-S9)","v":15253.440333333336}]
["mandag","2023-10-30",0.375,0.76874999999999993,{"$f":"IF(C12=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.39374999999999993,{"$f":"IF(C12<>\"\",ColTime(C12,D12,T!$D$2,T!$F$2)-E12,\"\")","v":0.35416666666666669},{"$f":"IF(C12<>\"\",ColTime(C12,D12,T!$D$3,T!$F$3),\"\")","v":1.8749999999999933E-2},{"$f":"IF(C12<>\"\",ColTime(C12,D12,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C12=\"\",\"\",IF(F12>T!$D$9,T!$E$8, IF(F12>T!$D$10, F12-T!$D$10, 0)))","v":8.1249999999999933E-2},{"$f":"IF(C12=\"\",\"\",IF(F12>T!$D$9, F12-T!$D$9, 0))","v":0}]
["tirsdag","2023-10-31",0.5,0.99236111111111114,{"$f":"IF(C13=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.49236111111111114,{"$f":"IF(C13<>\"\",ColTime(C13,D13,T!$D$2,T!$F$2)-E13,\"\")","v":0.22916666666666666},{"$f":"IF(C13<>\"\",ColTime(C13,D13,T!$D$3,T!$F$3),\"\")","v":0.16666666666666663},{"$f":"IF(C13<>\"\",ColTime(C13,D13,T!$D$4,T!$F$4),\"\")","v":7.5694444444444509E-2},{"$f":"IF(C13=\"\",\"\",IF(F13>T!$D$9,T!$E$8, IF(F13>T!$D$10, F13-T!$D$10, 0)))","v":8.3333333333333329E-2},{"$f":"IF(C13=\"\",\"\",IF(F13>T!$D$9, F13-T!$D$9, 0))","v":9.6527777777777823E-2},null,0.08,"AM-bidrag ",null,null,null,null,{"$f":"-ROUND(T11*0.08,0)","v":-1220}]
["onsdag","2023-11-01",0.5,0.87638888888888899,{"$f":"IF(C14=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},0.37638888888888899,{"$f":"IF(C14<>\"\",ColTime(C14,D14,T!$D$2,T!$F$2)-E14,\"\")","v":0.22916666666666666},{"$f":"IF(C14<>\"\",ColTime(C14,D14,T!$D$3,T!$F$3),\"\")","v":0.12638888888888899},{"$f":"IF(C14<>\"\",ColTime(C14,D14,T!$D$4,T!$F$4),\"\")","v":0},{"$f":"IF(C14=\"\",\"\",IF(F14>T!$D$9,T!$E$8, IF(F14>T!$D$10, F14-T!$D$10, 0)))","v":6.3888888888888995E-2},{"$f":"IF(C14=\"\",\"\",IF(F14>T!$D$9, F14-T!$D$9, 0))","v":0}]
["torsdag","2023-11-02",null,null,{"$f":"IF(C15=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C15<>\"\",ColTime(C15,D15,T!$D$2,T!$F$2)-E15,\"\")","v":""},{"$f":"IF(C15<>\"\",ColTime(C15,D15,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C15<>\"\",ColTime(C15,D15,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C15=\"\",\"\",IF(F15>T!$D$9,T!$E$8, IF(F15>T!$D$10, F15-T!$D$10, 0)))","v":""},{"$f":"IF(C15=\"\",\"\",IF(F15>T!$D$9, F15-T!$D$9, 0))","v":""},null," A-indkomst",null,null,null,null,null,null,{"$f":"+T11+S13","v":14033.440333333336}]
["fredag","2023-11-03",0.5,4.1666666666666664E-2,{"$f":"IF(C16=\"\",\"\",T!$D$5)","v":2.0833333333333332E-2},{"$f":"IF(C16=\"\",\"\",D16-C16+(C16>D16))","v":0.54166666666666674},{"$f":"IF(C16<>\"\",ColTime(C16,D16,T!$D$2,T!$F$2)-E16,\"\")","v":0.22916666666666666},{"$f":"IF(C16<>\"\",ColTime(C16,D16,T!$D$3,T!$F$3),\"\")","v":0.16666666666666663},{"$f":"IF(C16<>\"\",ColTime(C16,D16,T!$D$4,T!$F$4),\"\")","v":0.12500000000000003},{"$f":"IF(C16=\"\",\"\",IF(F16>T!$D$9,T!$E$8, IF(F16>T!$D$10, F16-T!$D$10, 0)))","v":8.3333333333333329E-2},{"$f":"IF(C16=\"\",\"\",IF(F16>T!$D$9, F16-T!$D$9, 0))","v":0.14583333333333343},null,null,null,null,null,null,null,null,{"$f":"(IF(T15<=O17,T15,O17)+IF(T15>=0,0,T15))","v":7786}]
["lørdag","2023-11-04",null,null,{"$f":"IF(C17=\"\",\"\",T!$D$5)","v":""},{"$f":"IF(C17=\"\",\"\",D17-C17+(C17>D17))","v":""},{"$f":"IF(C17<>\"\",ColTime(C17,D17,T!$D$2,T!$F$2)-E17,\"\")","v":""},{"$f":"IF(C17<>\"\",ColTime(C17,D17,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C17<>\"\",ColTime(C17,D17,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C17=\"\",\"\",IF(F17>T!$D$9,T!$E$8, IF(F17>T!$D$10, F17-T!$D$10, 0)))","v":""},{"$f":"IF(C17=\"\",\"\",IF(F17>T!$D$9, F17-T!$D$9, 0))","v":""},null,"Benyttet skattefradrag",null,7786]
["søndag","2023-11-05",null,null,{"$f":"IF(C18=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C18<>\"\",ColTime(C18,D18,T!$D$2,T!$F$2)-E18,\"\")","v":""},{"$f":"IF(C18<>\"\",ColTime(C18,D18,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C18<>\"\",ColTime(C18,D18,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C18=\"\",\"\",IF(F18>T!$D$9,T!$E$8, IF(F18>T!$D$10, F18-T!$D$10, 0)))","v":""},{"$f":"IF(C18=\"\",\"\",IF(F18>T!$D$9, F18-T!$D$9, 0))","v":""}]
["mandag","2023-11-06",null,null,{"$f":"IF(C19=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C19<>\"\",ColTime(C19,D19,T!$D$2,T!$F$2)-E19,\"\")","v":""},{"$f":"IF(C19<>\"\",ColTime(C19,D19,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C19<>\"\",ColTime(C19,D19,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C19=\"\",\"\",IF(F19>T!$D$9,T!$E$8, IF(F19>T!$D$10, F19-T!$D$10, 0)))","v":""},{"$f":"IF(C19=\"\",\"\",IF(F19>T!$D$9, F19-T!$D$9, 0))","v":""},null,0.38,"A-skat",null,null,null,null,{"$f":"IF(T15<=0,0,-ROUND((T15-T16)*M19,0))","v":-2374}]
["tirsdag","2023-11-07",null,null,{"$f":"IF(C20=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C20<>\"\",ColTime(C20,D20,T!$D$2,T!$F$2)-E20,\"\")","v":""},{"$f":"IF(C20<>\"\",ColTime(C20,D20,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C20<>\"\",ColTime(C20,D20,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C20=\"\",\"\",IF(F20>T!$D$9,T!$E$8, IF(F20>T!$D$10, F20-T!$D$10, 0)))","v":""},{"$f":"IF(C20=\"\",\"\",IF(F20>T!$D$9, F20-T!$D$9, 0))","v":""}]
["onsdag","2023-11-08",null,null,{"$f":"IF(C21=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C21<>\"\",ColTime(C21,D21,T!$D$2,T!$F$2)-E21,\"\")","v":""},{"$f":"IF(C21<>\"\",ColTime(C21,D21,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C21<>\"\",ColTime(C21,D21,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C21=\"\",\"\",IF(F21>T!$D$9,T!$E$8, IF(F21>T!$D$10, F21-T!$D$10, 0)))","v":""},{"$f":"IF(C21=\"\",\"\",IF(F21>T!$D$9, F21-T!$D$9, 0))","v":""},null,"Løn til udbetaling",null,null,null,null,null,null,{"$f":"+T15+S19","v":11659.440333333336}]
["torsdag","2023-11-09",null,null,{"$f":"IF(C22=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C22<>\"\",ColTime(C22,D22,T!$D$2,T!$F$2)-E22,\"\")","v":""},{"$f":"IF(C22<>\"\",ColTime(C22,D22,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C22<>\"\",ColTime(C22,D22,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C22=\"\",\"\",IF(F22>T!$D$9,T!$E$8, IF(F22>T!$D$10, F22-T!$D$10, 0)))","v":""},{"$f":"IF(C22=\"\",\"\",IF(F22>T!$D$9, F22-T!$D$9, 0))","v":""}]
["fredag","2023-11-10",null,null,{"$f":"IF(C23=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C23<>\"\",ColTime(C23,D23,T!$D$2,T!$F$2)-E23,\"\")","v":""},{"$f":"IF(C23<>\"\",ColTime(C23,D23,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C23<>\"\",ColTime(C23,D23,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C23=\"\",\"\",IF(F23>T!$D$9,T!$E$8, IF(F23>T!$D$10, F23-T!$D$10, 0)))","v":""},{"$f":"IF(C23=\"\",\"\",IF(F23>T!$D$9, F23-T!$D$9, 0))","v":""},null," Feriepenge",null,{"$f":"+(+T8)*0.125","v":1918.5112916666669}]
["lørdag","2023-11-11",null,null,{"$f":"IF(C24=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C24<>\"\",ColTime(C24,D24,T!$D$2,T!$F$2)-E24,\"\")","v":""},{"$f":"IF(C24<>\"\",ColTime(C24,D24,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C24<>\"\",ColTime(C24,D24,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C24=\"\",\"\",IF(F24>T!$D$9,T!$E$8, IF(F24>T!$D$10, F24-T!$D$10, 0)))","v":""},{"$f":"IF(C24=\"\",\"\",IF(F24>T!$D$9, F24-T!$D$9, 0))","v":""},null,{"$f":"+M13","v":0.08},"AM-bidrag",{"$f":"ROUND(-O23*M24,0)","v":-153}]
["søndag","2023-11-12",null,null,{"$f":"IF(C25=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C25<>\"\",ColTime(C25,D25,T!$D$2,T!$F$2)-E25,\"\")","v":""},{"$f":"IF(C25<>\"\",ColTime(C25,D25,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C25<>\"\",ColTime(C25,D25,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C25=\"\",\"\",IF(F25>T!$D$9,T!$E$8, IF(F25>T!$D$10, F25-T!$D$10, 0)))","v":""},{"$f":"IF(C25=\"\",\"\",IF(F25>T!$D$9, F25-T!$D$9, 0))","v":""},null," A-indkomst",null,{"$f":"+O23+O24","v":1765.5112916666669}]
["mandag","2023-11-13",null,null,{"$f":"IF(C26=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C26<>\"\",ColTime(C26,D26,T!$D$2,T!$F$2)-E26,\"\")","v":""},{"$f":"IF(C26<>\"\",ColTime(C26,D26,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C26<>\"\",ColTime(C26,D26,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C26=\"\",\"\",IF(F26>T!$D$9,T!$E$8, IF(F26>T!$D$10, F26-T!$D$10, 0)))","v":""},{"$f":"IF(C26=\"\",\"\",IF(F26>T!$D$9, F26-T!$D$9, 0))","v":""},null," Skattefradrag",null,{"$f":"+((O17*0.0328)*4)*0.75","v":766.14240000000007}]
["tirsdag","2023-11-14",null,null,{"$f":"IF(C27=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C27<>\"\",ColTime(C27,D27,T!$D$2,T!$F$2)-E27,\"\")","v":""},{"$f":"IF(C27<>\"\",ColTime(C27,D27,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C27<>\"\",ColTime(C27,D27,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C27=\"\",\"\",IF(F27>T!$D$9,T!$E$8, IF(F27>T!$D$10, F27-T!$D$10, 0)))","v":""},{"$f":"IF(C27=\"\",\"\",IF(F27>T!$D$9, F27-T!$D$9, 0))","v":""},null,{"$f":"+M19","v":0.38},"A-skat",{"$f":"IF(O25<=0,0,-ROUND((O25-P25)*M27,0))","v":-671}]
["onsdag","2023-11-15",null,null,{"$f":"IF(C28=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C28<>\"\",ColTime(C28,D28,T!$D$2,T!$F$2)-E28,\"\")","v":""},{"$f":"IF(C28<>\"\",ColTime(C28,D28,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C28<>\"\",ColTime(C28,D28,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C28=\"\",\"\",IF(F28>T!$D$9,T!$E$8, IF(F28>T!$D$10, F28-T!$D$10, 0)))","v":""},{"$f":"IF(C28=\"\",\"\",IF(F28>T!$D$9, F28-T!$D$9, 0))","v":""},null," Nettoferiepenge",null,{"$f":"+O25+O27","v":1094.5112916666669}]
["torsdag","2023-11-16",null,null,{"$f":"IF(C29=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C29<>\"\",ColTime(C29,D29,T!$D$2,T!$F$2)-E29,\"\")","v":""},{"$f":"IF(C29<>\"\",ColTime(C29,D29,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C29<>\"\",ColTime(C29,D29,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C29=\"\",\"\",IF(F29>T!$D$9,T!$E$8, IF(F29>T!$D$10, F29-T!$D$10, 0)))","v":""},{"$f":"IF(C29=\"\",\"\",IF(F29>T!$D$9, F29-T!$D$9, 0))","v":""}]
["fredag","2023-11-17",null,null,{"$f":"IF(C30=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C30<>\"\",ColTime(C30,D30,T!$D$2,T!$F$2)-E30,\"\")","v":""},{"$f":"IF(C30<>\"\",ColTime(C30,D30,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C30<>\"\",ColTime(C30,D30,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C30=\"\",\"\",IF(F30>T!$D$9,T!$E$8, IF(F30>T!$D$10, F30-T!$D$10, 0)))","v":""},{"$f":"IF(C30=\"\",\"\",IF(F30>T!$D$9, F30-T!$D$9, 0))","v":""},null,null,"År til dato"]
["lørdag","2023-11-18",null,null,{"$f":"IF(C31=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C31<>\"\",ColTime(C31,D31,T!$D$2,T!$F$2)-E31,\"\")","v":""},{"$f":"IF(C31<>\"\",ColTime(C31,D31,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C31<>\"\",ColTime(C31,D31,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C31=\"\",\"\",IF(F31>T!$D$9,T!$E$8, IF(F31>T!$D$10, F31-T!$D$10, 0)))","v":""},{"$f":"IF(C31=\"\",\"\",IF(F31>T!$D$9, F31-T!$D$9, 0))","v":""}]
["søndag","2023-11-19",null,null,{"$f":"IF(C32=\"\",\"\",T!$D$5)","v":""},"",{"$f":"IF(C32=\"\",\"\",((IF(D32-MAX(C32,(6/24))+(D32<C32)<0,0,D32-MAX(C32,(6/24))+(D32<C32)))-(IF((D32-MAX(C32,(18/24))+(D32<C32))<0,0,(D32-MAX(C32,(18/24))+(D32<C32)))))*24-(E32*24))","v":""},{"$f":"IF(C32<>\"\",ColTime(C32,D32,T!$D$3,T!$F$3),\"\")","v":""},{"$f":"IF(C32<>\"\",ColTime(C32,D32,T!$D$4,T!$F$4),\"\")","v":""},{"$f":"IF(C32=\"\",\"\",IF(F32>T!$D$9,T!$E$8, IF(F32>T!$D$10, F32-T!$D$10, 0)))","v":""},{"$f":"IF(C32=\"\",\"\",IF(F32>T!$D$9, F32-T!$D$9, 0))","v":""},null,null,"Arbejdstimer i alt",null,{"$f":"'[1]sep-okt'!P32:Q32+'[1]okt-nov'!O3","v":292.41666666666669},null,null,"A-skat",null,{"$f":"-S19-O27","v":3045}]
["Total Timer",null,null,null,{"$f":"SUM(E2:E32)","v":0.20833333333333334},{"$f":"SUM(F2:F32)","v":3.7902777777777779},{"$f":"SUM(G2:G32)","v":2.5159722222222221},0.86527777777777781,{"$f":"SUM(I2:I32)","v":0.20069444444444454},{"$f":"SUM(J2:J32)","v":0.45486111111111116},{"$f":"SUM(K2:K32)","v":0.24236111111111125},null,null,"AM-bidragsgrundlag",null,{"$f":"+T11+O23","v":17171.951625000002},null,null,"AM-bidrag",null,{"$f":"-S13-O24","v":1373}]
["Timer 1/100",null,null,null,{"$f":"E33*24","v":5},{"$f":"F33*24","v":90.966666666666669},{"$f":"G33*24","v":60.383333333333326},20.766666666666666,4.8166666666666691,10.916666666666668,5.81666666666667,null,null,"Feriepengegrundlag",null,{"$f":"+T3","v":13616.800333333333},null,null,"Feriepenge, brutto",null,{"$f":"+O23","v":1918.5112916666669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ATP-bidrag, lønmodtager",null,{"$f":"-S9","v":-94.65},null,null,"Feriepenge, netto",null,{"$f":"+O28","v":1094.5112916666669}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ATP-bidrag, arbejdsgiver",null,{"$f":"IF(O3>500,\"\",IF(O3>=117,189.35,IF(O3>=78,126.25,IF(O3 >=39,63.1,IF(O3<=38,0,\"\")))))","v":126.25}]

{"sheet":"T","index":1,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dag tillæg","Fra kl.","06:00:00","Til kl.","18:00:00"]
[null,"Aften tillæg","Fra kl.","18:00:00","Til kl.","22:00:00"]
[null,"Nat tillæg","Fra kl.","22:00:00","Til kl.","06:00:00"]
[null,"Pause",null,"00:30:00"]
[null,"Grundlovsdag","Fra kl.","12:00:00","Til kl.","00:00:00"]
[]
[null,null,null,"11:30:00","02:00:00"]
[null,null,null,"09:30:00"]
[null,null,null,"07:30:00"]