{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Deltagandeskatter","Exempel","Ersättningsnivåer","Med bidragsinkomst","Skatt utan JSA","Grundavdrag"],"not_rendered":{"charts":15,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Deltagandeskatter","index":0,"n_rows":75,"n_cols":74,"rows_kept":75}
["Prisbasbelopp",44800]
["Kommunalskatt",{"v":0.3212,"d":"32.12%"}]
["Arbetsgivaravgift",{"v":0.3142,"d":"31.42%"}]
["Konsumtionsskatt",{"v":0.19,"d":"19%"}]
["Lägsta a-kassa",96000,{"$f":"365*22*12","v":96360}]
["Högsta a-kassa",240000,{"$f":"910*22*12","v":240240}]
["Golv för sjukpenning",{"$f":"0.24*B1","v":10752}]
["Tak för sjukpenning och -ersättning",{"$f":"7.5*B1","v":336000}]
["Garantisjukersättning",{"$f":"2.45*B1","v":109760.00000000001}]
["Försörjningsstöd",{"$f":"(4000+2980+950)*12","v":95160}]
["Nedre brytpunkt",452100]
["Övre brytpunkt",651700]
[]
["Pensionsavsättning",{"v":0.1721,"d":"17.21%"}]
["Tak för pensionsgrundande inkomst",{"$f":"8.07*61500","v":496305}]
[]
["Försörjningsstöd två barn",{"$f":"(7000+3120*2+2980+1330)*12","v":210600}]
["Maximalt bostadsbidrag",{"$f":"(2000+(5900-1400)*0.5)*12","v":51000}]
["Barnbidrag två barn",{"$f":"(1050+1050+150)*12","v":27000}]
[]
[{"$nulls":27},"ENSAMSTÅENDE UTAN BARN",{"$nulls":17},"ENSAMSTÅENDE, TVÅ BARN"]
[{"$nulls":7},"Ersättning före skatt",{"$nulls":3},"Ersättning efter skatt",{"$nulls":4},"Disponibel inkomst per månad",{"$nulls":5},"Ökning av pensionsrätt (efter inkomstskatt) vid arbete",{"$nulls":4},"Bostadstillägg","Disponibel inkomst",null,"Deltagandeskatt (endast inkomstskatt) vid",{"$nulls":4},"Deltagandeskatt vid",{"$nulls":4},"Ökning av disponibel inkomst per timme",{"$nulls":4},"Disponibel inkomst per år",{"$nulls":5},"Bostadsbidrag","Bostadstillägg",null,"Disponibel inkomst per månad",{"$nulls":5},"Deltagandeskatt (endast inkomstskatt) vid",{"$nulls":4},"Deltagandeskatt vid",{"$nulls":4},"Ökning av disponibel inkomst per timme"]
["Månadslön","Årslön","Grundavdrag","JSA","Inkomstskatt","Lön efter skatt",null,"A-kassa","Sjukpenning","Sjukersättning",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"Lön","A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"Sjukersättning","Sjukersättning",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"Lön","A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"Sjukersättning","Sjukersättning",null,"Lön","A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd",null,"A-kassa","Sjukpenning","Sjukersättning","Försörjningsstöd"]
[{"$nulls":35},"Unemployment benefit","Sickness benefit","Disability benefit","Social assistance"]
[0,{"$f":"A25*12","v":0},{"$f":"GRUNDAVDRAG(B25)","v":0},{"$f":"JSA(B25, C25,$B$2)","v":0},{"$f":"(B25-C25)*$B$2-D25+MAX(0,0.2*(B25-$B$11))+MAX(0,0.05*(B25-$B$12))","v":0},{"$f":"B25-E25","v":0},null,{"$f":"MAX($B$5, MIN($B$6, B25*0.8))","v":96000},{"$f":"IF(B25>$B$7, 0.8*0.97*MIN(B25, $B$8), 0)","v":0},{"$f":"MAX($B$9, 0.647*MIN(B25, $B$8))","v":109760.00000000001},null,{"$f":"H25-$B$2*(H25-GRUNDAVDRAG(H25))","v":{"v":74575.96,"d":"74576"}},{"$f":"I25-$B$2*(I25-GRUNDAVDRAG(I25))","v":0},{"v":84815.60800000001,"d":"84816"},{"$f":"$B$10","v":95160},null,{"$f":"F25/12","v":0},{"$f":"L25/12","v":{"v":6214.663333333334,"d":"6215"}},{"$f":"M25/12","v":0},{"$f":"AC25/12","v":{"v":10219.860666666667,"d":"10220"}},{"$f":"$B$10/12","v":7930},null,{"$f":"(MIN($B25,$B$15)-H25)*0.1721*(1-$B$2)","v":{"v":-11214.86208,"d":"-11215"}},{"$f":"(MIN($B25,$B$15)-I25)*0.1721*(1-$B$2)","v":0},0,{"$f":"MIN($B25,$B$15)*0.1721*(1-$B$2)","v":0},null,{"$f":"BOSTADSTILLAGG(J25, 4000 * 12)","v":{"v":37822.719999999994,"d":"37823"}},{"$f":"N25+AB25","v":{"v":122638.32800000001,"d":"122638"}},{"$nulls":16},{"$f":"F25+$B$19+MAX(0, $B$18-0.2*MAX(0,(B25-117000)))","v":78000},{"$f":"L25+$B$19+MAX(0, $B$18-0.2*MAX(0,(H25-117000)))","v":{"v":152575.96000000002,"d":"152576"}},{"$f":"M25+$B$19+MAX(0, $B$18-0.2*MAX(0,(I25-117000)))","v":78000},{"$f":"N25+$B$19+AZ25+BA25","v":{"v":186388.328,"d":"186388"}},{"$f":"$B$17","v":210600},null,{"$f":"MAX(0, $B$18-0.2*MAX(0,(J25-117000)))","v":51000},{"$f":"BOSTADSTILLAGG(J25, 7000 * 12 - AZ25)","v":{"v":23572.71999999999,"d":"23573"}},null,{"$f":"AT25/12","v":6500},{"$f":"AU25/12","v":{"v":12714.663333333336,"d":"12715"}},6500,{"v":15532.360666666667,"d":"15532"},17550]
[1000,{"$f":"A26*12","v":12000},12000,0,0,{"$f":"B26-E26","v":12000},null,{"$f":"MAX($B$5, MIN($B$6, B26*0.8))","v":96000},{"$f":"IF(B26>$B$7, 0.8*0.97*MIN(B26, $B$8), 0)","v":9312},{"$f":"MAX($B$9, 0.647*MIN(B26, $B$8))","v":109760.00000000001},null,{"$f":"H26-$B$2*(H26-GRUNDAVDRAG(H26))","v":{"v":74575.96,"d":"74576"}},{"$f":"I26-$B$2*(I26-GRUNDAVDRAG(I26))","v":{"v":9340.2656,"d":"9340"}},{"$f":"J26-$B$2*(J26-GRUNDAVDRAG(J26))","v":{"v":84815.60800000001,"d":"84816"}},{"$f":"$B$10","v":95160},null,{"$f":"F26/12","v":1000},{"v":6214.663333333334,"d":"6215"},{"v":778.3554666666668,"d":"778"},{"$f":"AC26/12","v":{"v":10219.860666666667,"d":"10220"}},{"$f":"$B$10/12","v":7930},null,{"$f":"(MIN($B26,$B$15)-H26)*0.1721*(1-$B$2)","v":{"v":-9813.00432,"d":"-9813"}},{"$f":"(MIN($B26,$B$15)-I26)*0.1721*(1-$B$2)","v":{"v":314.01613824000003,"d":"314"}},0,{"$f":"MIN($B26,$B$15)*0.1721*(1-$B$2)","v":{"v":1401.85776,"d":"1402"}},null,{"$f":"BOSTADSTILLAGG(J26, 4000 * 12)","v":{"v":37822.719999999994,"d":"37823"}},{"$f":"N26+AB26","v":{"v":122638.32800000001,"d":"122638"}},null,{"$f":"1-($F26-L26)/$B26","v":{"v":6.214663333333334,"d":"621%"}},{"$f":"1-($F26-M26)/$B26","v":{"v":0.7783554666666668,"d":"78%"}},{"$f":"1-($F26-AC26)/$B26","v":{"v":10.219860666666667,"d":"1022%"}},{"$f":"1-($F26-$B$10)/$B26","v":{"v":7.93,"d":"793%"}},null,{"$f":"1-(1-$B$4)*($F26-L26+W26)/((1+$B$3)*$B26)","v":{"v":4.718045268300107,"d":"472%"}},{"$f":"1-(1-$B$4)*($F26-M26+X26)/((1+$B$3)*$B26)","v":{"v":0.8472620899929996,"d":"85%"}},{"$f":"1-(1-$B$4)*($F26-AC26+Y26)/((1+$B$3)*$B26)","v":{"v":6.682610820270888,"d":"668%"}},{"$f":"1-(1-$B$4)*($F26-O26+Z26)/((1+$B$3)*$B26)","v":{"v":5.199265409526709,"d":"520%"}},null,{"$f":"($Q26-R26)/160","v":{"v":-32.59164583333334,"d":"-33"}},{"$f":"($Q26-S26)/160","v":{"v":1.3852783333333327,"d":"1"}},{"$f":"($Q26-T26)/160","v":{"v":-57.62412916666667,"d":"-58"}},{"$f":"($Q26-U26)/160","v":{"v":-43.3125,"d":"-43"}},null,90000,{"v":152575.96000000002,"d":"152576"},{"v":87340.2656,"d":"87340"},{"$f":"N26+$B$19+AZ26+BA26","v":{"v":186388.328,"d":"186388"}},{"$f":"$B$17","v":210600},null,51000,{"v":23572.71999999999,"d":"23573"},null,{"$f":"AT26/12","v":7500},{"$f":"AU26/12","v":{"v":12714.663333333336,"d":"12715"}},{"$f":"AV26/12","v":{"v":7278.355466666667,"d":"7278"}},{"$f":"AW26/12","v":{"v":15532.360666666667,"d":"15532"}},{"$f":"AX26/12","v":17550},null,{"$f":"1-($AT26-AU26)/$B26","v":{"v":6.214663333333335,"d":"621%"}},{"$f":"1-($AT26-AV26)/$B26","v":{"v":0.7783554666666666,"d":"78%"}},{"$f":"1-($AT26-AW26)/$B26","v":{"v":9.032360666666667,"d":"903%"}},{"$f":"1-($AT26-AX26)/$B26","v":{"v":11.05,"d":"1105%"}},null,{"$f":"1-(1-$B$4)*($AT26-AU26+W26)/((1+$B$3)*$B26)","v":{"v":4.718045268300108,"d":"472%"}},{"$f":"1-(1-$B$4)*($AT26-AV26+X26)/((1+$B$3)*$B26)","v":{"v":0.8472620899929995,"d":"85%"}},{"$f":"1-(1-$B$4)*($AT26-AW26+Y26)/((1+$B$3)*$B26)","v":{"v":5.95070167402222,"d":"595%"}},{"$f":"1-(1-$B$4)*($AT26-AX26+Z26)/((1+$B$3)*$B26)","v":{"v":7.122260387460052,"d":"712%"}},null,{"$f":"($BC26-BD26)/160","v":{"v":-32.591645833333345,"d":"-33"}},{"$f":"($BC26-BE26)/160","v":{"v":1.385278333333332,"d":"1"}},{"v":-50.20225416666667,"d":"-50"},{"v":-62.8125,"d":"-63"}]
[2000,24000,19000,1606,0,24000,null,96000,18624,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":18648.4112,"d":"18648"},{"v":84815.60800000001,"d":"84816"},95160,null,2000,{"v":6214.663333333334,"d":"6215"},{"v":1554.0342666666666,"d":"1554"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-8411.146560000001,"d":"-8411"},{"v":628.0322764800001,"d":"628"},0,{"v":2803.71552,"d":"2804"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":3.107331666666667,"d":"311%"},{"v":0.7770171333333333,"d":"78%"},{"$f":"1-($F27-AC27)/$B27","v":{"v":5.109930333333334,"d":"511%"}},{"$f":"1-($F27-$B$10)/$B27","v":{"v":3.965,"d":"397%"}},null,{"v":2.514849221123117,"d":"251%"},{"v":0.8464372155446659,"d":"85%"},{"$f":"1-(1-$B$4)*($F27-AC27+Y27)/((1+$B$3)*$B27)","v":{"v":3.5331331380307414,"d":"353%"}},{"v":2.755459291736418,"d":"276%"},null,{"v":-26.341645833333338,"d":"-26"},{"v":2.787285833333334,"d":"3"},{"v":-51.37412916666667,"d":"-51"},{"v":-37.0625,"d":"-37"},null,102000,{"v":152575.96000000002,"d":"152576"},{"v":96648.4112,"d":"96648"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,8500,{"v":12714.663333333336,"d":"12715"},{"v":8054.034266666667,"d":"8054"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":3.1073316666666675,"d":"311%"},{"v":0.7770171333333334,"d":"78%"},{"v":4.516180333333334,"d":"452%"},{"v":5.525,"d":"553%"},null,{"v":2.5148492211231175,"d":"251%"},{"v":0.846437215544666,"d":"85%"},{"v":3.1671785649064073,"d":"317%"},{"v":3.71695678070309,"d":"372%"},null,{"$f":"($BC27-BD27)/160","v":{"v":-26.34164583333335,"d":"-26"}},{"$f":"($BC27-BE27)/160","v":{"v":2.787285833333334,"d":"3"}},{"$f":"($BC27-BF27)/160","v":{"v":-43.95225416666667,"d":"-44"}},{"$f":"($BC27-BG27)/160","v":{"v":-56.5625,"d":"-57"}}]
[3000,36000,19000,5460,{"v":0.3999999999996362,"d":"0"},{"v":35999.6,"d":"36000"},null,96000,27936,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":25065.7568,"d":"25066"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":2999.9666666666667,"d":"3000"},{"v":6214.663333333334,"d":"6215"},{"v":2088.8130666666666,"d":"2089"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-7009.288800000001,"d":"-7009"},{"v":942.0484147200001,"d":"942"},0,{"v":4205.5732800000005,"d":"4206"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":2.071565555555556,"d":"207%"},{"v":0.6962821333333333,"d":"70%"},{"v":3.4066313333333333,"d":"341%"},{"v":2.6433444444444447,"d":"264%"},null,{"v":1.7804573870035005,"d":"178%"},{"v":0.7966766387679196,"d":"80%"},{"v":2.483314092223406,"d":"248%"},{"v":1.9408641007457006,"d":"194%"},null,{"v":-20.09185416666667,"d":"-20"},{"v":5.694710000000001,"d":"6"},{"v":-45.1243375,"d":"-45"},{"v":-30.81270833333333,"d":"-31"},null,{"v":113999.6,"d":"114000"},{"v":152575.96000000002,"d":"152576"},{"v":103065.7568,"d":"103066"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":9499.966666666667,"d":"9500"},{"v":12714.663333333336,"d":"12715"},{"v":8588.813066666668,"d":"8589"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":2.071565555555556,"d":"207%"},{"v":0.6962821333333333,"d":"70%"},{"v":3.010798,"d":"301%"},{"v":3.6833444444444443,"d":"368%"},null,{"v":1.7804573870035005,"d":"178%"},{"v":0.7966766387679196,"d":"80%"},{"v":2.239344376807183,"d":"224%"},{"v":2.5818624267234815,"d":"258%"},null,{"v":-20.09185416666668,"d":"-20"},{"v":5.694709999999998,"d":"6"},{"v":-37.7024625,"d":"-38"},{"v":-50.31270833333333,"d":"-50"}]
[4000,48000,19700,7538,{"v":1551.9599999999991,"d":"1552"},{"v":46448.04,"d":"46448"},null,96000,37248,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":31386.7424,"d":"31387"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":3870.67,"d":"3871"},{"v":6214.663333333334,"d":"6215"},{"v":2615.5618666666664,"d":"2616"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-5607.43104,"d":"-5607"},{"v":1256.0645529600001,"d":"1256"},0,{"v":5607.43104,"d":"5607"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":1.5859983333333334,"d":"159%"},{"v":0.6862229666666666,"d":"69%"},{"v":2.5872976666666667,"d":"259%"},{"v":2.0148325,"d":"201%"},null,{"v":1.4331791575102726,"d":"143%"},{"v":0.7904767262736265,"d":"79%"},{"v":1.9783222568863188,"d":"198%"},{"v":1.553484192816923,"d":"155%"},null,{"v":-14.649958333333336,"d":"-15"},{"v":7.844425833333335,"d":"8"},{"v":-39.68244166666667,"d":"-40"},{"v":-25.3708125,"d":"-25"},null,{"v":124448.04000000001,"d":"124448"},{"v":152575.96000000002,"d":"152576"},{"v":109386.7424,"d":"109387"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":10370.67,"d":"10371"},{"v":12714.663333333336,"d":"12715"},{"v":9115.561866666667,"d":"9116"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":1.5859983333333336,"d":"159%"},{"v":0.6862229666666666,"d":"69%"},{"v":2.2904226666666667,"d":"229%"},{"v":2.7948325,"d":"279%"},null,{"v":1.4331791575102726,"d":"143%"},{"v":0.7904767262736264,"d":"79%"},{"v":1.7953449703241517,"d":"180%"},{"v":2.034232937300259,"d":"203%"},null,{"v":-14.649958333333348,"d":"-15"},{"v":7.844425833333332,"d":"8"},{"v":-32.26056666666667,"d":"-32"},{"v":-44.8708125,"d":"-45"}]
[5000,60000,22100,8047,{"v":4126.48,"d":"4126"},{"v":55873.520000000004,"d":"55874"},null,96000,46560,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":37836.208,"d":"37836"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":4656.126666666667,"d":"4656"},{"v":6214.663333333334,"d":"6215"},{"v":3153.017333333333,"d":"3153"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-4205.5732800000005,"d":"-4206"},{"v":1570.0806912,"d":"1570"},0,{"v":7009.288800000001,"d":"7009"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":1.3117073333333333,"d":"131%"},{"v":0.6993781333333333,"d":"70%"},{"v":2.1127468,"d":"211%"},{"v":1.6547746666666665,"d":"165%"},null,{"v":1.2353204833967433,"d":"124%"},{"v":0.7985848414767919,"d":"80%"},{"v":1.685835419266474,"d":"169%"},{"v":1.3315645116420636,"d":"133%"},null,{"v":-9.740854166666669,"d":"-10"},{"v":9.394433333333335,"d":"9"},{"v":-34.773337500000004,"d":"-35"},{"v":-20.46170833333333,"d":"-20"},null,{"v":133873.52000000002,"d":"133874"},{"v":152575.96000000002,"d":"152576"},{"v":115836.208,"d":"115836"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":11156.126666666669,"d":"11156"},{"v":12714.663333333336,"d":"12715"},{"v":9653.017333333333,"d":"9653"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":1.3117073333333333,"d":"131%"},{"v":0.699378133333333,"d":"70%"},{"v":1.8752467999999998,"d":"188%"},{"v":2.278774666666666,"d":"228%"},null,{"v":1.2353204833967433,"d":"124%"},{"v":0.7985848414767918,"d":"80%"},{"v":1.53945359001674,"d":"154%"},{"v":1.7161635072287322,"d":"172%"},null,{"v":-9.740854166666669,"d":"-10"},{"v":9.394433333333348,"d":"9"},{"v":-27.35146249999999,"d":"-27"},{"v":-39.96170833333332,"d":"-40"}]
[6000,72000,24500,8556,6701,65299,null,96000,55872,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":44767.4736,"d":"44767"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":5441.583333333333,"d":"5442"},{"v":6214.663333333334,"d":"6215"},{"v":3730.6227999999996,"d":"3731"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-2803.71552,"d":"-2804"},{"v":1884.0968294400002,"d":"1884"},0,{"v":8411.146560000001,"d":"8411"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":1.1288466666666668,"d":"113%"},{"v":0.714839911111111,"d":"71%"},{"v":1.7963795555555557,"d":"180%"},{"v":1.4147361111111112,"d":"141%"},null,{"v":1.1034147006543906,"d":"110%"},{"v":0.8081146238539035,"d":"81%"},{"v":1.4908441941865775,"d":"149%"},{"v":1.1836180575254907,"d":"118%"},null,{"v":-4.831750000000005,"d":"-5"},{"v":10.693503333333334,"d":"11"},{"v":-29.86423333333334,"d":"-30"},{"v":-15.552604166666669,"d":"-16"},null,143299,{"v":152575.96000000002,"d":"152576"},{"v":122767.4736,"d":"122767"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":11941.583333333334,"d":"11942"},{"v":12714.663333333336,"d":"12715"},{"v":10230.6228,"d":"10231"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":1.128846666666667,"d":"113%"},{"v":0.714839911111111,"d":"71%"},{"v":1.598462888888889,"d":"160%"},{"v":1.934736111111111,"d":"193%"},null,{"v":1.1034147006543906,"d":"110%"},{"v":0.8081146238539035,"d":"81%"},{"v":1.368859336478466,"d":"137%"},{"v":1.5041172205143813,"d":"150%"},null,{"v":-4.831750000000011,"d":"-5"},{"v":10.693503333333343,"d":"11"},{"v":-22.442358333333335,"d":"-22"},{"v":-35.05260416666666,"d":"-35"}]
[7000,84000,26900,9065,{"v":9275.52,"d":"9276"},{"v":74724.48,"d":"74724"},null,96000,65184,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":51698.739199999996,"d":"51699"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":6227.04,"d":"6227"},{"v":6214.663333333334,"d":"6215"},{"v":4308.228266666666,"d":"4308"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":-1401.85776,"d":"-1402"},{"v":2198.11296768,"d":"2198"},0,{"v":9813.00432,"d":"9813"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.9982319047619049,"d":"100%"},{"v":0.725884038095238,"d":"73%"},{"v":1.5704029523809524,"d":"157%"},{"v":1.24328,"d":"124%"},null,{"v":1.009196284409853,"d":"101%"},{"v":0.8149216112661261,"d":"81%"},{"v":1.3515647477009372,"d":"135%"},{"v":1.077942018870796,"d":"108%"},null,{"v":0.0773541666666631,"d":"0"},{"v":11.992573333333336,"d":"12"},{"v":-24.955129166666673,"d":"-25"},{"v":-10.6435,"d":"-11"},null,{"v":152724.47999999998,"d":"152724"},{"v":152575.96000000002,"d":"152576"},{"v":129698.7392,"d":"129699"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":12727.039999999999,"d":"12727"},{"v":12714.663333333336,"d":"12715"},{"v":10808.228266666667,"d":"10808"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.9982319047619053,"d":"100%"},{"v":0.7258840380952383,"d":"73%"},{"v":1.4007600952380956,"d":"140%"},{"v":1.688994285714286,"d":"169%"},null,{"v":1.0091962844098532,"d":"101%"},{"v":0.8149216112661262,"d":"81%"},{"v":1.2470062982368417,"d":"125%"},{"v":1.352655587146988,"d":"135%"},null,{"v":0.07735416666664605,"d":"0"},{"v":11.992573333333326,"d":"12"},{"v":-17.533254166666676,"d":"-18"},{"v":-30.143500000000007,"d":"-30"}]
[8000,96000,29300,9573,{"v":11851.039999999997,"d":"11851"},{"v":84148.96,"d":"84149"},null,96000,74496,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":58597.8848,"d":"58598"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":7012.413333333334,"d":"7012"},{"v":6214.663333333334,"d":"6215"},{"v":4883.157066666667,"d":"4883"},{"v":10219.860666666667,"d":"10220"},7930,null,0,{"v":2512.1291059200003,"d":"2512"},0,{"v":11214.86208,"d":"11215"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.90028125,"d":"90%"},{"v":0.7338429666666666,"d":"73%"},{"v":1.4009309166666668,"d":"140%"},{"v":1.1146983333333333,"d":"111%"},null,{"v":0.9385388924821184,"d":"94%"},{"v":0.8198270534688783,"d":"82%"},{"v":1.2471115830923756,"d":"125%"},{"v":0.9986914101354436,"d":"100%"},null,{"v":4.9859375,"d":"5"},{"v":13.30785166666667,"d":"13"},{"v":-20.046545833333333,"d":"-20"},{"v":-5.734916666666663,"d":"-6"},null,{"v":162148.96000000002,"d":"162149"},{"v":152575.96000000002,"d":"152576"},{"v":136597.8848,"d":"136598"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":13512.413333333336,"d":"13512"},{"v":12714.663333333336,"d":"12715"},{"v":11383.157066666667,"d":"11383"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.90028125,"d":"90%"},{"v":0.7338429666666664,"d":"73%"},{"v":1.2524934166666666,"d":"125%"},{"v":1.5046983333333332,"d":"150%"},null,{"v":0.9385388924821184,"d":"94%"},{"v":0.8198270534688783,"d":"82%"},{"v":1.155622939811292,"d":"116%"},{"v":1.2390657823771114,"d":"124%"},null,{"v":4.9859375,"d":"5"},{"v":13.307851666666682,"d":"13"},{"v":-12.624670833333322,"d":"-13"},{"v":-25.234916666666653,"d":"-25"}]
[9000,108000,31700,10082,{"v":14425.559999999998,"d":"14426"},{"v":93574.44,"d":"93574"},null,96000,83808,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":65529.1504,"d":"65529"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":7797.87,"d":"7798"},{"v":6214.663333333334,"d":"6215"},{"v":5460.7625333333335,"d":"5461"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":1401.85776,"d":"1402"},{"v":2826.14524416,"d":"2826"},0,{"v":12616.719840000002,"d":"12617"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.8240881481481481,"d":"82%"},{"v":0.7403213925925926,"d":"74%"},{"v":1.2691100740740742,"d":"127%"},{"v":1.0146811111111111,"d":"101%"},null,{"v":0.8835774363110638,"d":"88%"},{"v":0.8238199959433876,"d":"82%"},{"v":1.1658645259473444,"d":"117%"},{"v":0.9370463408917973,"d":"94%"},null,{"v":9.895041666666662,"d":"10"},{"v":14.606921666666665,"d":"15"},{"v":-15.137441666666671,"d":"-15"},{"v":-0.8258125000000007,"d":"-1"},null,{"v":171574.44,"d":"171574"},{"v":152575.96000000002,"d":"152576"},{"v":143529.15039999998,"d":"143529"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":14297.87,"d":"14298"},{"v":12714.663333333336,"d":"12715"},{"v":11960.762533333333,"d":"11961"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.8240881481481483,"d":"82%"},{"v":0.7403213925925924,"d":"74%"},{"v":1.1371656296296297,"d":"114%"},{"v":1.3613477777777778,"d":"136%"},null,{"v":0.8835774363110639,"d":"88%"},{"v":0.8238199959433875,"d":"82%"},{"v":1.0845412874752702,"d":"108%"},{"v":1.1507124495510577,"d":"115%"},null,{"v":9.895041666666657,"d":"10"},{"v":14.606921666666675,"d":"15"},{"v":-7.715566666666666,"d":"-8"},{"v":-20.325812499999994,"d":"-20"}]
[10000,120000,34100,10591,{"v":17000.079999999998,"d":"17000"},{"v":102999.92,"d":"103000"},null,96000,93120,109760.00000000001,null,{"v":74575.96,"d":"74576"},{"v":72460.416,"d":"72460"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":8583.326666666666,"d":"8583"},{"v":6214.663333333334,"d":"6215"},{"v":6038.3679999999995,"d":"6038"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":2803.71552,"d":"2804"},{"v":3140.1613824,"d":"3140"},0,{"v":14018.577600000002,"d":"14019"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.7631336666666667,"d":"76%"},{"v":0.7455041333333333,"d":"75%"},{"v":1.1636534,"d":"116%"},{"v":0.9346673333333333,"d":"93%"},null,{"v":0.8396082713742201,"d":"84%"},{"v":0.8270143499229949,"d":"83%"},{"v":1.1008668802313195,"d":"110%"},{"v":0.8877302854968803,"d":"89%"},null,{"v":14.804145833333326,"d":"15"},{"v":15.905991666666665,"d":"16"},{"v":-10.22833750000001,"d":"-10"},{"v":4.083291666666662,"d":"4"},null,{"v":180399.91999999998,"d":"180400"},{"v":152575.96000000002,"d":"152576"},{"v":150460.416,"d":"150460"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":15033.326666666666,"d":"15033"},{"v":12714.663333333336,"d":"12715"},{"v":12538.368,"d":"12538"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.7681336666666669,"d":"77%"},{"v":0.7505041333333334,"d":"75%"},{"v":1.0499034000000003,"d":"105%"},{"v":1.2516673333333335,"d":"125%"},null,{"v":0.8426899940952672,"d":"84%"},{"v":0.8300960726440421,"d":"83%"},{"v":1.0307576883274998,"d":"103%"},{"v":1.0831115060112617,"d":"108%"},null,{"v":14.491645833333314,"d":"14"},{"v":15.59349166666666,"d":"16"},{"v":-3.118962500000009,"d":"-3"},{"v":-15.729208333333338,"d":"-16"}]
[11000,132000,34500,11722,19595,112405,null,105600,102432,109760.00000000001,null,{"v":81702.72,"d":"81703"},{"v":79359.5616,"d":"79360"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":9367.083333333334,"d":"9367"},{"v":6808.56,"d":"6809"},{"v":6613.2968,"d":"6613"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":3084.0870720000007,"d":"3084"},{"v":3454.1775206400002,"d":"3454"},0,{"v":15420.435360000001,"d":"15420"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.7674069696969696,"d":"77%"},{"v":0.7496557696969697,"d":"75%"},{"v":1.0775252121212122,"d":"108%"},{"v":0.8693560606060606,"d":"87%"},null,{"v":0.8422420983827008,"d":"84%"},{"v":0.8295731883452636,"d":"83%"},{"v":1.0477822415295859,"d":"105%"},{"v":0.8474760388760532,"d":"85%"},null,{"v":15.990770833333334,"d":"16"},{"v":17.211165833333336,"d":"17"},{"v":-5.329858333333334,"d":"-5"},{"v":8.981770833333337,"d":"9"},null,187405,{"v":159702.72,"d":"159703"},{"v":157359.56160000002,"d":"157360"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":15617.083333333334,"d":"15617"},{"v":13308.56,"d":"13309"},{"v":13113.296800000002,"d":"13113"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.7901342424242425,"d":"79%"},{"v":0.7723830424242426,"d":"77%"},{"v":0.9922979393939395,"d":"99%"},{"v":1.175719696969697,"d":"118%"},null,{"v":0.8562499289329146,"d":"86%"},{"v":0.8435810188954774,"d":"84%"},{"v":0.9952528769662844,"d":"100%"},{"v":1.0363015946929346,"d":"104%"},null,{"v":14.42827083333334,"d":"14"},{"v":15.648665833333325,"d":"16"},{"v":0.529516666666666,"d":"1"},{"v":-12.080729166666663,"d":"-12"}]
[12000,144000,34100,12279,{"v":23020.879999999997,"d":"23021"},{"v":120979.12,"d":"120979"},null,115200,111744,109760.00000000001,null,{"v":88861.6,"d":"88862"},{"v":86290.8272,"d":"86291"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":10081.593333333332,"d":"10082"},{"v":7405.133333333334,"d":"7405"},{"v":7190.902266666667,"d":"7191"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":3364.458624000001,"d":"3364"},{"v":3768.1936588800004,"d":"3768"},0,{"v":16822.293120000002,"d":"16822"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.7769616666666668,"d":"78%"},{"v":0.7591090777777778,"d":"76%"},{"v":1.011522277777778,"d":"101%"},{"v":0.8207005555555555,"d":"82%"},null,{"v":0.8481310837315478,"d":"85%"},{"v":0.8353996832056003,"d":"84%"},{"v":1.0071016930451986,"d":"101%"},{"v":0.8174874837924213,"d":"82%"},null,{"v":16.72787499999999,"d":"17"},{"v":18.066819166666658,"d":"18"},{"v":-0.864170833333344,"d":"-1"},{"v":13.447458333333326,"d":"13"},null,{"v":193579.12,"d":"193579"},{"v":166861.6,"d":"166862"},{"v":164290.8272,"d":"164291"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":16131.593333333332,"d":"16132"},{"v":13905.133333333333,"d":"13905"},{"v":13690.902266666666,"d":"13691"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.8144616666666668,"d":"81%"},{"v":0.7966090777777778,"d":"80%"},{"v":0.9500639444444445,"d":"95%"},{"v":1.1182005555555556,"d":"112%"},null,{"v":0.8712440041394005,"d":"87%"},{"v":0.858512603613453,"d":"86%"},{"v":0.9692221845989957,"d":"97%"},{"v":1.0008499856947193,"d":"100%"},null,{"v":13.915374999999994,"d":"14"},{"v":15.254319166666665,"d":"15"},{"v":3.745204166666656,"d":"4"},{"v":-8.865041666666674,"d":"-9"}]
[13000,156000,32900,13092,{"v":26447.72,"d":"26448"},{"v":129552.28,"d":"129552"},null,124800,121056,109760.00000000001,null,{"v":95795.64,"d":"95796"},{"v":93189.9728,"d":"93190"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":10796.023333333333,"d":"10796"},{"v":7982.97,"d":"7983"},{"v":7765.831066666667,"d":"7766"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":3644.830176000001,"d":"3645"},{"v":4082.2097971200005,"d":"4082"},0,{"v":18224.150880000005,"d":"18224"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.783611282051282,"d":"78%"},{"v":0.7669082871794872,"d":"77%"},{"v":0.9556797948717949,"d":"96%"},{"v":0.7795366666666667,"d":"78%"},null,{"v":0.8522295378949463,"d":"85%"},{"v":0.8402066833694907,"d":"84%"},{"v":0.9726834833709891,"d":"97%"},{"v":0.7921163454573125,"d":"79%"},null,{"v":17.581583333333327,"d":"18"},{"v":18.938701666666663,"d":"19"},{"v":3.601016666666658,"d":"4"},{"v":17.91264583333333,"d":"18"},null,{"v":199752.28,"d":"199752"},{"v":172235.64,"d":"172236"},{"v":170378.7728,"d":"170379"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":16646.023333333334,"d":"16646"},{"v":14352.970000000001,"d":"14353"},{"v":14198.231066666667,"d":"14198"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.8236112820512822,"d":"82%"},{"v":0.8117082871794872,"d":"81%"},{"v":0.9143336410256411,"d":"91%"},{"v":1.0695366666666666,"d":"107%"},null,{"v":0.8768833196633226,"d":"88%"},{"v":0.867818918950072,"d":"87%"},{"v":0.9472000070238695,"d":"95%"},{"v":0.9708562632780399,"d":"97%"},null,{"v":14.331583333333333,"d":"14"},{"v":15.29870166666667,"d":"15"},{"v":6.960391666666669,"d":"7"},{"v":-5.6498541666666595,"d":"-6"}]
[14000,168000,31700,13905,{"v":29874.559999999998,"d":"29875"},{"v":138125.44,"d":"138125"},null,134400,130368,109760.00000000001,null,{"v":102312.12,"d":"102312"},{"v":99575.1984,"d":"99575"},{"v":84815.60800000001,"d":"84816"},95160,null,{"v":11510.453333333333,"d":"11510"},{"v":8526.01,"d":"8526"},{"v":8297.9332,"d":"8298"},{"v":10219.860666666667,"d":"10220"},7930,null,{"v":3925.2017280000005,"d":"3925"},{"v":4396.22593536,"d":"4396"},0,{"v":19626.00864,"d":"19626"},null,{"v":37822.719999999994,"d":"37823"},{"v":122638.32800000001,"d":"122638"},null,{"v":0.7868254761904762,"d":"79%"},{"v":0.7705342761904761,"d":"77%"},{"v":0.9078148095238096,"d":"91%"},{"v":0.7442533333333333,"d":"74%"},null,{"v":0.8542105889166685,"d":"85%"},{"v":0.842441541913777,"d":"84%"},{"v":0.9431821607930952,"d":"94%"},{"v":0.7703696554557906,"d":"77%"},null,{"v":18.652770833333328,"d":"19"},{"v":20.078250833333335,"d":"20"},{"v":8.06620416666666,"d":"8"},{"v":22.37783333333333,"d":"22"},null,{"v":205925.44,"d":"205925"},{"v":176832.12,"d":"176832"},{"v":174901.5984,"d":"174902"},{"v":186388.328,"d":"186388"},210600,null,51000,{"v":23572.71999999999,"d":"23573"},null,{"v":17160.453333333335,"d":"17160"},{"v":14736.01,"d":"14736"},{"v":14575.133199999998,"d":"14575"},{"v":15532.360666666667,"d":"15532"},17550,null,{"v":0.8268254761904761,"d":"83%"},{"v":0.815334276190476,"d":"82%"},{"v":0.8837076666666667,"d":"88%"},{"v":1.0278247619047618,"d":"103%"},null,{"v":0.8788643706850446,"d":"88%"},{"v":0.8700537774943583,"d":"87%"},{"v":0.9283238548166185,"d":"93%"},{"v":0.9451473583494576,"d":"95%"},null,{"v":15.15277083333334,"d":"15"},{"v":16.15825083333335,"d":"16"},{"v":10.17557916666667,"d":"10"},{"v":-2.434666666666658,"d":"-2"}]
[15000,180000,30500,14718,{"v":33301.4,"d":"33301"},{"v":146698.6,"d":"146699"},null,144000,139680,116460,null,{"v":108700.12,"d":"108700"},{"v":105896.18400000001,"d":"105896"},{"v":89781.128,"d":"89781"},95160,null,{"v":12224.883333333333,"d":"12225"},{"v":9058.343333333332,"d":"9058"},{"v":8824.682,"d":"8825"},{"v":10287.487333333333,"d":"10287"},7930,null,{"v":4205.5732800000005,"d":"4206"},{"v":4710.2420736,"d":"4710"},0,{"v":21027.866400000003,"d":"21028"},null,{"v":33668.72,"d":"33669"},{"v":123449.848,"d":"123450"},null,{"v":0.7888973333333333,"d":"79%"},{"v":0.7733199111111111,"d":"77%"},{"v":0.8708402666666666,"d":"87%"},{"v":0.7136744444444444,"d":"71%"},null,{"v":0.8554875667630497,"d":"86%"},{"v":0.8441584527992695,"d":"84%"},{"v":0.9203931030284583,"d":"92%"},{"v":0.7515225241211383,"d":"75%"},null,{"v":19.790875000000007,"d":"20"},{"v":21.25125833333333,"d":"21"},{"v":12.108725000000003,"d":"12"},{"v":26.843020833333334,"d":"27"},null,{"v":212098.6,"d":"212099"},{"v":181300.12,"d":"181300"},{"v":179360.184,"d":"179360"},{"v":187199.848,"d":"187200"},210600,null,51000,{"v":19418.72,"d":"19419"},null,{"v":17674.883333333335,"d":"17675"},{"v":15108.343333333332,"d":"15108"},{"v":14946.682,"d":"14947"},{"v":15599.987333333333,"d":"15600"},17550,null,{"v":0.8288973333333333,"d":"83%"},{"v":0.8181199111111112,"d":"82%"},{"v":0.8616735999999999,"d":"86%"},{"v":0.9916744444444444,"d":"99%"},null,{"v":0.8801413485314259,"d":"88%"},{"v":0.8717706883798508,"d":"87%"},{"v":0.9147432780398721,"d":"91%"},{"v":0.9228663074113529,"d":"92%"},null,{"v":16.040875000000018,"d":"16"},{"v":17.05125833333334,"d":"17"},{"v":12.968100000000016,"d":"13"},{"v":0.780520833333344,"d":"1"}]
[16000,192000,29300,15532,{"v":36727.24,"d":"36727"},{"v":155272.76,"d":"155273"},null,153600,148992,124224,null,{"v":114895.4,"d":"114895"},{"v":111928.0896,"d":"111928"},{"v":95404.6512,"d":"95405"},95160,null,{"v":12939.396666666667,"d":"12939"},{"v":9574.616666666667,"d":"9575"},{"v":9327.3408,"d":"9327"},{"v":10354.974266666666,"d":"10355"},7930,null,{"v":4485.944832000001,"d":"4486"},{"v":5024.2582118400005,"d":"5024"},0,{"v":22429.72416,"d":"22430"},null,{"v":28855.04,"d":"28855"},{"v":124259.6912,"d":"124260"},null,{"v":0.7897012499999999,"d":"79%"},{"v":0.7742465083333333,"d":"77%"},{"v":0.8384735999999999,"d":"84%"},{"v":0.6869127083333333,"d":"69%"},null,{"v":0.8559830564145487,"d":"86%"},{"v":0.8447295559418657,"d":"84%"},{"v":0.9004440846142139,"d":"90%"},{"v":0.7350280740754831,"d":"74%"},null,{"v":21.029875000000004,"d":"21"},{"v":22.575349166666673,"d":"23"},{"v":16.15264000000001,"d":"16"},{"v":31.308729166666673,"d":"31"},null,{"v":218272.76,"d":"218273"},{"v":185575.4,"d":"185575"},{"v":183529.6896,"d":"183530"},{"v":187937.45119999998,"d":"187937"},210600,null,{"v":49555.2,"d":"49555"},{"v":15977.600000000002,"d":"15978"},null,{"v":18189.396666666667,"d":"18189"},{"v":15464.616666666667,"d":"15465"},{"v":15294.140800000001,"d":"15294"},{"v":15661.454266666666,"d":"15661"},17550,null,{"v":0.82970125,"d":"83%"},{"v":0.8190465083333334,"d":"82%"},{"v":0.8420035999999999,"d":"84%"},{"v":0.9600377083333332,"d":"96%"},null,{"v":0.8806368381829249,"d":"88%"},{"v":0.8723417915224472,"d":"87%"},{"v":0.9026197808552731,"d":"90%"},{"v":0.9033671777126768,"d":"90%"},null,{"v":17.029875000000004,"d":"17"},{"v":18.095349166666665,"d":"18"},{"v":15.79964000000001,"d":"16"},{"v":3.9962291666666716,"d":"4"}]
[17000,204000,28100,16345,{"v":40154.079999999994,"d":"40154"},{"v":163845.92,"d":"163846"},null,163200,158304,131988,null,{"v":121122.8,"d":"121123"},{"v":117927.87520000001,"d":"117928"},{"v":100674.8544,"d":"100675"},95160,null,{"v":13653.826666666668,"d":"13654"},{"v":10093.566666666668,"d":"10094"},{"v":9827.322933333335,"d":"9827"},{"v":10393.017866666667,"d":"10393"},7930,null,{"v":4766.316384000001,"d":"4766"},{"v":5338.274350080001,"d":"5338"},0,{"v":23831.581920000004,"d":"23832"},null,{"v":24041.36,"d":"24041"},{"v":124716.2144,"d":"124716"},null,{"v":0.7905729411764706,"d":"79%"},{"v":0.7749115450980392,"d":"77%"},{"v":0.8081877176470588,"d":"81%"},{"v":0.6633043137254901,"d":"66%"},null,{"v":0.8565203185154019,"d":"86%"},{"v":0.8451394477234909,"d":"85%"},{"v":0.8817775462594107,"d":"88%"},{"v":0.7204771688613962,"d":"72%"},null,{"v":22.251625,"d":"22"},{"v":23.91564833333333,"d":"24"},{"v":20.380055000000006,"d":"20"},{"v":35.77391666666667,"d":"36"},null,{"v":224445.92,"d":"224446"},{"v":189882.8,"d":"189883"},{"v":187667.07520000002,"d":"187667"},{"v":188316.3344,"d":"188316"},210600,null,{"v":48002.4,"d":"48002"},{"v":12639.079999999994,"d":"12639"},null,{"v":18703.826666666668,"d":"18704"},{"v":15823.566666666666,"d":"15824"},{"v":15638.922933333335,"d":"15639"},{"v":15693.027866666665,"d":"15693"},17550,null,{"v":0.8305729411764704,"d":"83%"},{"v":0.8197115450980392,"d":"82%"},{"v":0.822894188235294,"d":"82%"},{"v":0.9321278431372548,"d":"93%"},null,{"v":0.8811741002837781,"d":"88%"},{"v":0.8727516833040723,"d":"87%"},{"v":0.8908417991710456,"d":"89%"},{"v":0.886165084569454,"d":"89%"},null,{"v":18.00162500000001,"d":"18"},{"v":19.15564833333333,"d":"19"},{"v":18.817492500000014,"d":"19"},{"v":7.211416666666674,"d":"7"}]
[18000,216000,26900,17158,{"v":43580.92,"d":"43581"},{"v":172419.08000000002,"d":"172419"},null,172800,167616,139752,null,{"v":127318.08,"d":"127318"},{"v":123959.78080000001,"d":"123960"},{"v":105945.0576,"d":"105945"},95160,null,{"v":14368.256666666668,"d":"14368"},{"v":10609.84,"d":"10610"},{"v":10329.981733333334,"d":"10330"},{"v":10431.061466666666,"d":"10431"},7930,null,{"v":5046.687936,"d":"5047"},{"v":5652.29048832,"d":"5652"},0,{"v":25233.439680000003,"d":"25233"},null,{"v":19227.68,"d":"19228"},{"v":125172.7376,"d":"125173"},null,{"v":0.791199074074074,"d":"79%"},{"v":0.7756513925925925,"d":"78%"},{"v":0.7812669333333332,"d":"78%"},{"v":0.6423190740740741,"d":"64%"},null,{"v":0.8569062321107898,"d":"86%"},{"v":0.8455954486903059,"d":"85%"},{"v":0.8651850677218079,"d":"87%"},{"v":0.707543030893319,"d":"71%"},null,{"v":23.490104166666676,"d":"23"},{"v":25.239218333333337,"d":"25"},{"v":24.607470000000013,"d":"25"},{"v":40.23910416666668,"d":"40"},null,{"v":230619.08000000002,"d":"230619"},{"v":194158.08000000002,"d":"194158"},{"v":191836.5808,"d":"191837"},{"v":188695.2176,"d":"188695"},210600,null,{"v":46449.6,"d":"46450"},{"v":9300.559999999998,"d":"9301"},null,{"v":19218.256666666668,"d":"19218"},{"v":16179.840000000002,"d":"16180"},{"v":15986.381733333334,"d":"15986"},{"v":15724.601466666667,"d":"15725"},17550,null,{"v":0.831199074074074,"d":"83%"},{"v":0.8204513925925925,"d":"82%"},{"v":0.8059080444444444,"d":"81%"},{"v":0.907319074074074,"d":"91%"},null,{"v":0.881560013879166,"d":"88%"},{"v":0.8732076842708871,"d":"87%"},{"v":0.880372482118399,"d":"88%"},{"v":0.8708743351088114,"d":"87%"},null,{"v":18.99010416666666,"d":"19"},{"v":20.19921833333334,"d":"20"},{"v":21.835345000000007,"d":"22"},{"v":10.426604166666674,"d":"10"}]
[19000,228000,25700,17972,{"v":47006.759999999995,"d":"47007"},{"v":180993.24,"d":"180993"},null,182400,176928,147516,null,{"v":133513.36,"d":"133513"},{"v":129991.6864,"d":"129992"},{"v":110958.3008,"d":"110958"},95160,null,{"v":15082.769999999999,"d":"15083"},{"v":11126.113333333333,"d":"11126"},{"v":10832.640533333333,"d":"10833"},{"v":10502.691733333333,"d":"10503"},7930,null,{"v":5327.059488000001,"d":"5327"},{"v":5966.306626560001,"d":"5966"},0,{"v":26635.297440000006,"d":"26635"},null,15074,{"v":126032.3008,"d":"126032"},null,{"v":0.7917549122807017,"d":"79%"},{"v":0.7763089754385966,"d":"78%"},{"v":0.7589432491228071,"d":"76%"},{"v":0.6235384210526316,"d":"62%"},null,{"v":0.8572488199569079,"d":"86%"},{"v":0.8460007462898061,"d":"85%"},{"v":0.8514259867519964,"d":"85%"},{"v":0.6959676778668631,"d":"70%"},null,{"v":24.729104166666662,"d":"25"},{"v":26.56330916666666,"d":"27"},{"v":28.62548916666666,"d":"29"},{"v":44.70481249999999,"d":"45"},null,{"v":236793.24,"d":"236793"},{"v":198433.36,"d":"198433"},{"v":196006.0864,"d":"196006"},{"v":189477.1408,"d":"189477"},210600,null,{"v":44896.8,"d":"44897"},{"v":6622.039999999994,"d":"6622"},null,{"v":19732.77,"d":"19733"},{"v":16536.11333333333,"d":"16536"},{"v":16333.840533333334,"d":"16334"},{"v":15789.761733333333,"d":"15790"},17550,null,{"v":0.8317549122807018,"d":"83%"},{"v":0.8211089754385965,"d":"82%"},{"v":0.792473249122807,"d":"79%"},{"v":0.8851173684210527,"d":"89%"},null,{"v":0.8819026017252841,"d":"88%"},{"v":0.8736129818703875,"d":"87%"},{"v":0.8720920193193378,"d":"87%"},{"v":0.8571904349574286,"d":"86%"},null,{"v":19.979104166666684,"d":"20"},{"v":21.243309166666666,"d":"21"},{"v":24.643801666666672,"d":"25"},{"v":13.642312500000003,"d":"14"}]
[20000,240000,24500,18785,{"v":50433.59999999999,"d":"50434"},{"v":189566.40000000002,"d":"189566"},null,192000,186240,155280,null,{"v":139740.76,"d":"139741"},{"v":136023.592,"d":"136024"},{"v":116003.664,"d":"116004"},95160,null,{"v":15797.200000000003,"d":"15797"},{"v":11645.063333333334,"d":"11645"},{"v":11335.299333333334,"d":"11335"},{"v":10599.638666666668,"d":"10600"},7930,null,{"v":5607.43104,"d":"5607"},{"v":6280.3227648,"d":"6280"},0,{"v":28037.155200000005,"d":"28037"},null,11192,{"v":127195.664,"d":"127196"},null,{"v":0.7923931666666666,"d":"79%"},{"v":0.7769049666666665,"d":"78%"},{"v":0.7401219333333333,"d":"74%"},{"v":0.6066399999999998,"d":"61%"},null,{"v":0.8576422045655151,"d":"86%"},{"v":0.8463680822316237,"d":"85%"},{"v":0.8398255714503119,"d":"84%"},{"v":0.6855524282453203,"d":"69%"},null,{"v":25.95085416666668,"d":"26"},{"v":27.886879166666677,"d":"28"},{"v":32.484758333333346,"d":"32"},{"v":49.170000000000016,"d":"49"},null,{"v":242966.40000000002,"d":"242966"},{"v":202740.76,"d":"202741"},{"v":200175.592,"d":"200176"},{"v":190562.864,"d":"190563"},210600,null,43344,{"v":4215.199999999997,"d":"4215"},null,{"v":20247.2,"d":"20247"},{"v":16895.063333333335,"d":"16895"},{"v":16681.299333333332,"d":"16681"},{"v":15880.238666666666,"d":"15880"},17550,null,{"v":0.8323931666666666,"d":"83%"},{"v":0.8217049666666666,"d":"82%"},{"v":0.7816519333333333,"d":"78%"},{"v":0.8651399999999999,"d":"87%"},null,{"v":0.8822959863338913,"d":"88%"},{"v":0.8739803178122051,"d":"87%"},{"v":0.8654223603713285,"d":"87%"},{"v":0.8448774929234515,"d":"84%"},null,{"v":20.95085416666666,"d":"21"},{"v":22.286879166666676,"d":"22"},{"v":27.293508333333342,"d":"27"},{"v":16.857500000000005,"d":"17"}]
[21000,252000,23300,19598,{"v":53860.44,"d":"53860"},{"v":198139.56,"d":"198140"},null,201600,195552,163044,null,{"v":145936.04,"d":"145936"},{"v":142023.3776,"d":"142023"},{"v":121016.9072,"d":"121017"},95160,null,{"v":16511.63,"d":"16512"},{"v":12161.336666666668,"d":"12161"},{"v":11835.281466666667,"d":"11835"},{"v":10693.908933333334,"d":"10694"},7930,null,{"v":5887.802592000001,"d":"5888"},{"v":6594.338903040001,"d":"6594"},0,{"v":29439.012960000007,"d":"29439"},null,7310,{"v":128326.9072,"d":"128327"},null,{"v":0.7928431746031747,"d":"79%"},{"v":0.7773167365079365,"d":"78%"},{"v":0.7229656634920635,"d":"72%"},{"v":0.5913509523809524,"d":"59%"},null,{"v":0.8579195645020328,"d":"86%"},{"v":0.8466218743267604,"d":"85%"},{"v":0.829251398134661,"d":"83%"},{"v":0.6761291071591625,"d":"68%"},null,{"v":27.18933333333333,"d":"27"},{"v":29.227178333333335,"d":"29"},{"v":36.36075666666667,"d":"36"},{"v":53.63518750000001,"d":"54"},null,{"v":249139.56,"d":"249140"},{"v":207016.04,"d":"207016"},{"v":204312.9776,"d":"204313"},{"v":191616.4672,"d":"191616"},210600,null,{"v":41791.2,"d":"41791"},{"v":1808.3600000000006,"d":"1808"},null,{"v":20761.63,"d":"20762"},{"v":17251.336666666666,"d":"17251"},{"v":17026.081466666667,"d":"17026"},{"v":15968.038933333335,"d":"15968"},17550,null,{"v":0.8328431746031746,"d":"83%"},{"v":0.8221167365079366,"d":"82%"},{"v":0.7717337587301588,"d":"77%"},{"v":0.8470652380952381,"d":"85%"},null,{"v":0.882573346270409,"d":"88%"},{"v":0.8742341099073418,"d":"87%"},{"v":0.8593093475661456,"d":"86%"},{"v":0.8337372120355675,"d":"83%"},null,{"v":21.939333333333344,"d":"22"},{"v":23.34717833333334,"d":"23"},{"v":29.959944166666663,"d":"30"},{"v":20.072687500000008,"d":"20"}]
[22000,264000,22100,20411,{"v":57287.28,"d":"57287"},{"v":206712.72,"d":"206713"},null,211200,204864,170808,null,{"v":152163.44,"d":"152163"},{"v":148055.2832,"d":"148055"},{"v":126030.1504,"d":"126030"},95160,null,{"v":17226.06,"d":"17226"},{"v":12680.286666666667,"d":"12680"},{"v":12337.940266666667,"d":"12338"},{"v":10788.1792,"d":"10788"},7930,null,{"v":6168.174144000001,"d":"6168"},{"v":6908.3550412800005,"d":"6908"},0,{"v":30840.870720000003,"d":"30841"},null,3428,{"v":129458.1504,"d":"129458"},null,{"v":0.7933739393939394,"d":"79%"},{"v":0.7778127393939394,"d":"78%"},{"v":0.7073690545454545,"d":"71%"},{"v":0.5774518181818182,"d":"58%"},null,{"v":0.8582466984850791,"d":"86%"},{"v":0.8469275829994605,"d":"85%"},{"v":0.8196385133022509,"d":"82%"},{"v":0.6675624516262918,"d":"67%"},null,{"v":28.41108333333334,"d":"28"},{"v":30.550748333333342,"d":"31"},{"v":40.236755,"d":"40"},{"v":58.10037500000001,"d":"58"},null,{"v":255312.72,"d":"255313"},{"v":211323.44,"d":"211323"},{"v":208482.48320000002,"d":"208482"},{"v":193268.55039999998,"d":"193269"},210600,null,{"v":40238.4,"d":"40238"},0,null,{"v":21276.06,"d":"21276"},{"v":17610.286666666667,"d":"17610"},{"v":17373.540266666667,"d":"17374"},{"v":16105.712533333332,"d":"16106"},17550,null,{"v":0.8333739393939394,"d":"83%"},{"v":0.8226127393939394,"d":"82%"},{"v":0.764984206060606,"d":"76%"},{"v":0.8306336363636364,"d":"83%"},null,{"v":0.8829004802534552,"d":"88%"},{"v":0.8745398185800418,"d":"87%"},{"v":0.8551492976024128,"d":"86%"},{"v":0.823609683955673,"d":"82%"},null,{"v":22.91108333333334,"d":"23"},{"v":24.39074833333334,"d":"24"},{"v":32.31467166666668,"d":"32"},{"v":23.287875000000007,"d":"23"}]
[23000,276000,20900,21225,{"v":60713.119999999995,"d":"60713"},{"v":215286.88,"d":"215287"},null,220800,214176,178572,null,{"v":158358.72,"d":"158359"},{"v":154087.1888,"d":"154087"},{"v":131043.39360000001,"d":"131043"},95160,null,{"v":17940.573333333334,"d":"17941"},{"v":13196.56,"d":"13197"},{"v":12840.599066666668,"d":"12841"},{"v":10920.2828,"d":"10920"},7930,null,{"v":6448.545696000001,"d":"6449"},{"v":7222.3711795200015,"d":"7222"},0,{"v":32242.72848,"d":"32243"},null,0,{"v":131043.39360000001,"d":"131043"},null,{"v":0.7937385507246377,"d":"79%"},{"v":0.7782619884057971,"d":"78%"},{"v":0.6947699768115942,"d":"69%"},{"v":0.5647576811594203,"d":"56%"},null,{"v":0.8584714246895119,"d":"86%"},{"v":0.8472044751769103,"d":"85%"},{"v":0.8118731404789159,"d":"81%"},{"v":0.6597384895290903,"d":"66%"},null,{"v":29.65008333333334,"d":"30"},{"v":31.874839166666664,"d":"32"},{"v":43.87681583333333,"d":"44"},{"v":62.56608333333334,"d":"63"},null,{"v":261486.88,"d":"261487"},{"v":215598.72,"d":"215599"},{"v":212651.9888,"d":"212652"},{"v":196728.99360000002,"d":"196729"},210600,null,{"v":38685.6,"d":"38686"},0,null,{"v":21790.573333333334,"d":"21791"},{"v":17966.56,"d":"17967"},{"v":17720.999066666667,"d":"17721"},{"v":16394.0828,"d":"16394"},17550,null,{"v":0.8337385507246377,"d":"83%"},{"v":0.823061988405797,"d":"82%"},{"v":0.7653699768115942,"d":"77%"},{"v":0.8156272463768116,"d":"82%"},null,{"v":0.8831252064578881,"d":"88%"},{"v":0.8748167107574918,"d":"87%"},{"v":0.8553870653000999,"d":"86%"},{"v":0.8143605773590149,"d":"81%"},null,{"v":23.900083333333328,"d":"24"},{"v":25.434839166666666,"d":"25"},{"v":33.72806583333333,"d":"34"},{"v":26.503583333333335,"d":"27"}]
[24000,288000,19700,22038,{"v":64139.95999999999,"d":"64140"},{"v":223860.04,"d":"223860"},null,230400,223488,186336,null,164554,{"v":160086.9744,"d":"160087"},{"v":136056.6368,"d":"136057"},95160,null,{"v":18655.003333333334,"d":"18655"},{"v":13712.833333333334,"d":"13713"},{"v":13340.5812,"d":"13341"},{"v":11338.053066666667,"d":"11338"},7930,null,{"v":6728.917248000002,"d":"6729"},{"v":7536.387317760001,"d":"7536"},0,{"v":33644.586240000004,"d":"33645"},null,0,{"v":136056.6368,"d":"136057"},null,{"v":0.79407625,"d":"79%"},{"v":0.7785657444444445,"d":"78%"},{"v":0.6951270722222223,"d":"70%"},{"v":0.553124861111111,"d":"55%"},null,{"v":0.858679563795465,"d":"86%"},{"v":0.8473916935541014,"d":"85%"},{"v":0.8120932342870187,"d":"81%"},{"v":0.6525686643585451,"d":"65%"},null,{"v":30.8885625,"d":"31"},{"v":33.215138333333336,"d":"33"},{"v":45.730939166666666,"d":"46"},{"v":67.03127083333334,"d":"67"},null,{"v":267660.04000000004,"d":"267660"},219874,{"v":216789.3744,"d":"216789"},{"v":200189.43680000002,"d":"200189"},210600,null,{"v":37132.8,"d":"37133"},0,null,{"v":22305.003333333338,"d":"22305"},{"v":18322.833333333332,"d":"18323"},{"v":18065.7812,"d":"18066"},{"v":16682.45306666667,"d":"16682"},17550,null,{"v":0.8340762499999999,"d":"83%"},{"v":0.8233657444444443,"d":"82%"},{"v":0.7657270722222221,"d":"77%"},{"v":0.801874861111111,"d":"80%"},null,{"v":0.883333345563841,"d":"88%"},{"v":0.8750039291346826,"d":"88%"},{"v":0.8556071591082026,"d":"86%"},{"v":0.8058843697306346,"d":"81%"},null,{"v":24.888562500000035,"d":"25"},{"v":26.49513833333335,"d":"26"},{"v":35.14093916666668,"d":"35"},{"v":29.71877083333336,"d":"30"}]
[25000,300000,18500,22851,{"v":67566.8,"d":"67567"},{"v":232433.2,"d":"232433"},null,240000,232800,194100,null,{"v":170781.40000000002,"d":"170781"},{"v":166118.88,"d":"166119"},141102,95160,null,{"v":19369.433333333334,"d":"19369"},{"v":14231.783333333335,"d":"14232"},{"v":13843.24,"d":"13843"},{"v":11758.5,"d":"11759"},7930,null,{"v":7009.288800000001,"d":"7009"},{"v":7850.403456000001,"d":"7850"},0,{"v":35046.444,"d":"35046"},null,0,141102,null,{"v":0.794494,"d":"79%"},{"v":0.7789522666666666,"d":"78%"},{"v":0.6955626666666666,"d":"70%"},{"v":0.5424226666666666,"d":"54%"},null,{"v":0.8589370417288085,"d":"86%"},{"v":0.8476299244169837,"d":"85%"},{"v":0.81236171054634,"d":"81%"},{"v":0.6459724252016434,"d":"65%"},null,{"v":32.1103125,"d":"32"},{"v":34.53870833333334,"d":"35"},{"v":47.56833333333334,"d":"48"},{"v":71.49645833333334,"d":"71"},null,{"v":273833.2,"d":"273833"},{"v":224181.40000000002,"d":"224181"},{"v":220958.88,"d":"220959"},203682,210600,null,35580,0,null,{"v":22819.433333333334,"d":"22819"},{"v":18681.783333333336,"d":"18682"},{"v":18413.24,"d":"18413"},{"v":16973.5,"d":"16974"},17550,null,{"v":0.8344940000000001,"d":"83%"},{"v":0.8237522666666667,"d":"82%"},{"v":0.7661626666666667,"d":"77%"},{"v":0.7892226666666666,"d":"79%"},null,{"v":0.8835908234971847,"d":"88%"},{"v":0.875242159997565,"d":"88%"},{"v":0.8558756353675239,"d":"86%"},{"v":0.7980862587125247,"d":"80%"},null,{"v":25.860312499999985,"d":"26"},{"v":27.53870833333333,"d":"28"},{"v":36.53708333333334,"d":"37"},{"v":32.93395833333334,"d":"33"}]
[26000,312000,17300,23664,{"v":70993.64,"d":"70994"},{"v":241006.36,"d":"241006"},null,240000,242112,201864,null,{"v":170781.40000000002,"d":"170781"},{"v":172150.7856,"d":"172151"},{"v":146115.2432,"d":"146115"},95160,null,{"v":20083.86333333333,"d":"20084"},{"v":14231.783333333335,"d":"14232"},{"v":14345.8988,"d":"14346"},{"v":12176.270266666666,"d":"12176"},7930,null,{"v":8411.146560000001,"d":"8411"},{"v":8164.419594240001,"d":"8164"},0,{"v":36448.30176000001,"d":"36448"},null,0,{"v":146115.2432,"d":"146115"},null,{"v":0.77492,"d":"77%"},{"v":0.7793090564102565,"d":"78%"},{"v":0.6958618051282052,"d":"70%"},{"v":0.532543717948718,"d":"53%"},null,{"v":0.84465725879447,"d":"84%"},{"v":0.8478498298288751,"d":"85%"},{"v":0.8125460829050725,"d":"81%"},{"v":0.6398835890568114,"d":"64%"},null,{"v":36.57549999999998,"d":"37"},{"v":35.862278333333315,"d":"36"},{"v":49.422456666666655,"d":"49"},{"v":75.96164583333332,"d":"76"},null,{"v":280006.36,"d":"280006"},{"v":224181.40000000002,"d":"224181"},{"v":225128.3856,"d":"225128"},{"v":207142.44319999998,"d":"207142"},210600,null,{"v":34027.2,"d":"34027"},0,null,{"v":23333.86333333333,"d":"23334"},{"v":18681.783333333336,"d":"18682"},{"v":18760.698800000002,"d":"18761"},{"v":17261.870266666665,"d":"17262"},17550,null,{"v":0.8210738461538463,"d":"82%"},{"v":0.8241090564102564,"d":"82%"},{"v":0.766461805128205,"d":"77%"},{"v":0.777543717948718,"d":"78%"},null,{"v":0.8731039300656732,"d":"87%"},{"v":0.8754620654094565,"d":"88%"},{"v":0.8560600077262563,"d":"86%"},{"v":0.7908880023881156,"d":"79%"},null,{"v":29.075499999999966,"d":"29"},{"v":28.582278333333306,"d":"29"},{"v":37.949956666666665,"d":"38"},{"v":36.14914583333332,"d":"36"}]
[27000,324000,16100,24478,{"v":74419.48,"d":"74419"},{"v":249580.52000000002,"d":"249581"},null,240000,251424,209628,null,{"v":170781.40000000002,"d":"170781"},{"v":178150.5712,"d":"178151"},{"v":151128.4864,"d":"151128"},95160,null,{"v":20798.376666666667,"d":"20798"},{"v":14231.783333333335,"d":"14232"},{"v":14845.880933333334,"d":"14846"},{"v":12594.040533333333,"d":"12594"},7930,null,{"v":9813.00432,"d":"9813"},{"v":8478.435732480002,"d":"8478"},0,{"v":37850.15952000001,"d":"37850"},null,0,{"v":151128.4864,"d":"151128"},null,{"v":0.7567928395061728,"d":"76%"},{"v":0.7795371950617284,"d":"78%"},{"v":0.696135698765432,"d":"70%"},{"v":0.5233934567901234,"d":"52%"},null,{"v":0.8314333352609953,"d":"83%"},{"v":0.8479904418420331,"d":"85%"},{"v":0.8127148957540709,"d":"81%"},{"v":0.6342438755136204,"d":"63%"},null,{"v":41.04120833333333,"d":"41"},{"v":37.20309833333333,"d":"37"},{"v":51.277100833333336,"d":"51"},{"v":80.42735416666667,"d":"80"},null,{"v":286180.52,"d":"286181"},{"v":224181.40000000002,"d":"224181"},{"v":229265.77120000002,"d":"229266"},{"v":210602.8864,"d":"210603"},210600,null,{"v":32474.399999999998,"d":"32474"},0,null,{"v":23848.376666666667,"d":"23848"},{"v":18681.783333333336,"d":"18682"},{"v":19105.480933333336,"d":"19105"},{"v":17550.240533333334,"d":"17550"},17550,null,{"v":0.8086446913580247,"d":"81%"},{"v":0.8243371950617284,"d":"82%"},{"v":0.766735698765432,"d":"77%"},{"v":0.7667267901234567,"d":"77%"},null,{"v":0.8633919412570386,"d":"86%"},{"v":0.8756026774226146,"d":"88%"},{"v":0.8562288205752548,"d":"86%"},{"v":0.7842210479379089,"d":"78%"},null,{"v":32.291208333333316,"d":"32"},{"v":29.64309833333332,"d":"30"},{"v":39.363350833333335,"d":"39"},{"v":39.36485416666667,"d":"39"}]
[28000,336000,14900,25291,{"v":77846.31999999999,"d":"77846"},{"v":258153.68,"d":"258154"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":21512.806666666667,"d":"21513"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":11214.86208,"d":"11215"},{"v":8792.45187072,"d":"8792"},0,{"v":39252.01728,"d":"39252"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.7399634523809524,"d":"74%"},{"v":0.7798476095238096,"d":"78%"},{"v":0.6963930047619049,"d":"70%"},{"v":0.5148997619047619,"d":"51%"},null,{"v":0.8191558120529601,"d":"82%"},{"v":0.8481817641021806,"d":"85%"},{"v":0.8128734849011893,"d":"81%"},{"v":0.6290088330108485,"d":"63%"},null,{"v":45.50639583333333,"d":"46"},{"v":38.52666833333334,"d":"39"},{"v":53.13122416666666,"d":"53"},{"v":84.89254166666667,"d":"85"},null,{"v":292353.68,"d":"292354"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":24362.806666666667,"d":"24363"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7971063095238096,"d":"80%"},{"v":0.8246476095238096,"d":"82%"},{"v":0.7669930047619049,"d":"77%"},{"v":0.7566854761904762,"d":"76%"},null,{"v":0.8543755002934974,"d":"85%"},{"v":0.875793999682762,"d":"88%"},{"v":0.8563874097223733,"d":"86%"},{"v":0.7780321388786225,"d":"78%"},null,{"v":35.506395833333315,"d":"36"},{"v":30.68666833333334,"d":"31"},{"v":40.77622416666666,"d":"41"},{"v":42.58004166666667,"d":"43"}]
[29000,348000,13700,26104,{"v":81273.15999999999,"d":"81273"},{"v":266726.84,"d":"266727"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":22227.236666666668,"d":"22227"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":12616.719840000002,"d":"12617"},{"v":10194.309630720001,"d":"10194"},0,{"v":40653.875040000006,"d":"40654"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.7242947126436782,"d":"72%"},{"v":0.7628035540229885,"d":"76%"},{"v":0.6822266942528735,"d":"68%"},{"v":0.5069918390804597,"d":"51%"},null,{"v":0.8077250145834098,"d":"81%"},{"v":0.8357500717343814,"d":"84%"},{"v":0.8041421567073714,"d":"80%"},{"v":0.6241348279220609,"d":"62%"},null,{"v":49.97158333333333,"d":"50"},{"v":42.99185583333334,"d":"43"},{"v":57.59641166666667,"d":"58"},{"v":89.35772916666667,"d":"89"},null,{"v":298526.84,"d":"298527"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":24877.236666666668,"d":"24877"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7863636781609196,"d":"79%"},{"v":0.8129552781609195,"d":"81%"},{"v":0.7572887632183908,"d":"76%"},{"v":0.7473366666666665,"d":"75%"},null,{"v":0.8459808828446833,"d":"85%"},{"v":0.8666608132894903,"d":"87%"},{"v":0.8504062533913381,"d":"85%"},{"v":0.7722700511337696,"d":"77%"},null,{"v":38.72158333333332,"d":"39"},{"v":33.90185583333334,"d":"34"},{"v":43.99141166666666,"d":"44"},{"v":45.79522916666667,"d":"46"}]
[30000,360000,13200,26693,{"v":84699.15999999999,"d":"84699"},{"v":275300.84,"d":"275301"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":22941.736666666668,"d":"22942"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":14018.577600000002,"d":"14019"},{"v":11596.16739072,"d":"11596"},0,{"v":42055.732800000005,"d":"42056"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.7096682222222221,"d":"71%"},{"v":0.7468934355555554,"d":"75%"},{"v":0.6690024711111111,"d":"67%"},{"v":0.4996087777777777,"d":"50%"},null,{"v":0.7970548321412265,"d":"80%"},{"v":0.8241457207204991,"d":"82%"},{"v":0.7959914789225384,"d":"80%"},{"v":0.6195843183685892,"d":"62%"},null,{"v":54.43720833333333,"d":"54"},{"v":47.45748083333334,"d":"47"},{"v":62.062036666666664,"d":"62"},{"v":93.82335416666668,"d":"94"},null,{"v":304700.84,"d":"304701"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":25391.736666666668,"d":"25392"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7763348888888889,"d":"78%"},{"v":0.8020401022222221,"d":"80%"},{"v":0.7482291377777778,"d":"75%"},{"v":0.7386087777777777,"d":"74%"},null,{"v":0.8381444684218535,"d":"84%"},{"v":0.8581350678518338,"d":"86%"},{"v":0.8448224026784356,"d":"84%"},{"v":0.7668906644346369,"d":"77%"},null,{"v":41.93720833333332,"d":"42"},{"v":37.117480833333346,"d":"37"},{"v":47.20703666666666,"d":"47"},{"v":49.010854166666675,"d":"49"}]
[31000,372000,13200,26770,{"v":88476.56,"d":"88477"},{"v":283523.44,"d":"283523"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":23626.953333333335,"d":"23627"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":15420.435360000001,"d":"15420"},{"v":12998.025150720001,"d":"12998"},0,{"v":43457.590560000004,"d":"43458"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.69693,"d":"70%"},{"v":0.7329544,"d":"73%"},{"v":0.657576047311828,"d":"66%"},{"v":0.4936466666666667,"d":"49%"},null,{"v":0.7876552622029347,"d":"79%"},{"v":0.8138722511506178,"d":"81%"},{"v":0.7889488649540257,"d":"79%"},{"v":0.6159096037132856,"d":"62%"},null,{"v":58.7198125,"d":"59"},{"v":51.74008500000001,"d":"52"},{"v":66.34464083333333,"d":"66"},{"v":98.10595833333335,"d":"98"},null,{"v":310523.44,"d":"310523"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":25876.953333333335,"d":"25877"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.767897741935484,"d":"77%"},{"v":0.7927737548387097,"d":"79%"},{"v":0.7406986279569894,"d":"74%"},{"v":0.7313886021505376,"d":"73%"},null,{"v":0.8313958427597312,"d":"83%"},{"v":0.850741584143583,"d":"85%"},{"v":0.8401810140352772,"d":"84%"},{"v":0.7624405485785538,"d":"76%"},null,{"v":44.96981249999999,"d":"45"},{"v":40.15008500000001,"d":"40"},{"v":50.239640833333326,"d":"50"},{"v":52.04345833333334,"d":"52"}]
[32000,384000,{"$f":"GRUNDAVDRAG(B57)","v":13200},{"$f":"JSA(B57, C57,$B$2)","v":26770},{"$f":"(B57-C57)*$B$2-D57+MAX(0,0.2*(B57-$B$11))+MAX(0,0.05*(B57-$B$12))","v":{"v":92330.95999999999,"d":"92331"}},{"v":291669.04000000004,"d":"291669"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":24305.753333333338,"d":"24306"},{"$f":"L57/12","v":{"v":14231.783333333335,"d":"14232"}},{"$f":"M57/12","v":{"v":15348.539733333333,"d":"15349"}},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":16822.293120000002,"d":"16822"},{"v":14399.882910720002,"d":"14400"},0,{"v":44859.44832,"d":"44859"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6851884374999999,"d":"69%"},{"v":0.7200870749999999,"d":"72%"},{"v":0.6470642958333332,"d":"65%"},{"v":0.48825770833333326,"d":"49%"},null,{"v":0.7789667553074113,"d":"78%"},{"v":0.8043644633504793,"d":"80%"},{"v":0.7824700042801704,"d":"78%"},{"v":0.6125881486455638,"d":"61%"},null,{"v":62.96231250000002,"d":"63"},{"v":55.98258500000003,"d":"56"},{"v":70.58714083333335,"d":"71"},{"v":102.34845833333335,"d":"102"},null,{"$f":"F57+$B$19+MAX(0, $B$18-0.2*MAX(0,(B57-117000)))","v":{"v":318669.04000000004,"d":"318669"}},{"$f":"L57+$B$19+MAX(0, $B$18-0.2*MAX(0,(H57-117000)))","v":{"v":224181.40000000002,"d":"224181"}},{"$f":"M57+$B$19+MAX(0, $B$18-0.2*MAX(0,(I57-117000)))","v":{"v":233435.2768,"d":"233435"}},{"v":214063.32960000003,"d":"214063"},210600,null,{"$f":"MAX(0, $B$18-0.2*MAX(0,(J57-117000)))","v":{"v":30921.6,"d":"30922"}},{"$f":"BOSTADSTILLAGG(J57, 7000 * 12 - AZ57)","v":0},null,{"v":26555.753333333338,"d":"26556"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7539384375,"d":"75%"},{"v":0.7780370749999999,"d":"78%"},{"v":0.7275892958333333,"d":"73%"},{"v":0.7185702083333332,"d":"72%"},null,{"v":0.8213404427218078,"d":"82%"},{"v":0.8400816296874143,"d":"84%"},{"v":0.8321011487026327,"d":"83%"},{"v":0.7545400014837924,"d":"75%"},null,{"v":49.21231250000001,"d":"49"},{"v":44.39258500000003,"d":"44"},{"v":54.48214083333335,"d":"54"},{"v":56.28595833333336,"d":"56"}]
[33000,396000,13200,26770,{"v":96185.36,"d":"96185"},{"v":299814.64,"d":"299815"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":24984.553333333333,"d":"24985"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":18224.150880000005,"d":"18224"},{"v":15801.740670720003,"d":"15802"},0,{"v":46261.30608000001,"d":"46261"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"$f":"1-($F58-L58)/$B58","v":{"v":0.674158484848485,"d":"67%"}},{"$f":"1-($F58-M58)/$B58","v":{"v":0.7079995878787879,"d":"71%"}},{"$f":"1-($F58-AC58)/$B58","v":{"v":0.6371896202020202,"d":"64%"}},{"v":0.4831953535353535,"d":"48%"},null,{"$f":"1-(1-$B$4)*($F58-L58+W58)/((1+$B$3)*$B58)","v":{"v":0.7708048245873743,"d":"77%"}},{"$f":"1-(1-$B$4)*($F58-M58+X58)/((1+$B$3)*$B58)","v":{"v":0.7954329051139857,"d":"80%"}},{"v":0.776383801828973,"d":"78%"},{"$f":"1-(1-$B$4)*($F58-O58+Z58)/((1+$B$3)*$B58)","v":{"v":0.6094679938849766,"d":"61%"}},null,{"$f":"($Q58-R58)/160","v":{"v":67.20481249999999,"d":"67"}},{"$f":"($Q58-S58)/160","v":{"v":60.225085,"d":"60"}},{"$f":"($Q58-T58)/160","v":{"v":74.82964083333333,"d":"75"}},{"$f":"($Q58-U58)/160","v":{"v":106.59095833333333,"d":"107"}},null,{"v":326814.64,"d":"326815"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":27234.553333333333,"d":"27235"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"$f":"1-($AT58-AU58)/$B58","v":{"v":0.7408251515151516,"d":"74%"}},{"$f":"1-($AT58-AV58)/$B58","v":{"v":0.7641935272727272,"d":"76%"}},{"$f":"1-($AT58-AW58)/$B58","v":{"v":0.7152744686868687,"d":"72%"}},{"$f":"1-($AT58-AX58)/$B58","v":{"v":0.7065286868686869,"d":"71%"}},null,{"$f":"1-(1-$B$4)*($AT58-AU58+W58)/((1+$B$3)*$B58)","v":{"v":0.8118944608680012,"d":"81%"}},{"$f":"1-(1-$B$4)*($AT58-AV58+X58)/((1+$B$3)*$B58)","v":{"v":0.8300677330770742,"d":"83%"}},{"$f":"1-(1-$B$4)*($AT58-AW58+Y58)/((1+$B$3)*$B58)","v":{"v":0.8245109721780275,"d":"82%"}},{"$f":"1-(1-$B$4)*($AT58-AX58+Z58)/((1+$B$3)*$B58)","v":{"v":0.7471182754250771,"d":"75%"}},null,{"v":53.45481249999998,"d":"53"},{"v":48.635085000000004,"d":"49"},{"v":58.72464083333332,"d":"59"},{"v":60.52845833333333,"d":"61"}]
[34000,408000,13200,26770,{"v":100039.76,"d":"100040"},{"v":307960.24,"d":"307960"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":25663.353333333333,"d":"25663"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":19626.00864,"d":"19626"},{"v":17203.59843072,"d":"17204"},0,{"v":47663.16384000001,"d":"47663"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6637773529411766,"d":"66%"},{"v":0.6966231294117647,"d":"70%"},{"v":0.6278958078431374,"d":"63%"},{"v":0.47843078431372554,"d":"48%"},null,{"v":0.7631230074391041,"d":"76%"},{"v":0.7870267326561092,"d":"79%"},{"v":0.7706556112866696,"d":"77%"},{"v":0.6065313776397181,"d":"61%"},null,{"v":71.44731249999998,"d":"71"},{"v":64.467585,"d":"64"},{"v":79.07214083333332,"d":"79"},{"v":110.83345833333333,"d":"111"},null,{"v":334960.24,"d":"334960"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":27913.353333333333,"d":"27913"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7284832352941177,"d":"73%"},{"v":0.751164305882353,"d":"75%"},{"v":0.703684043137255,"d":"70%"},{"v":0.6951954901960784,"d":"70%"},null,{"v":0.803004125005595,"d":"80%"},{"v":0.8206428892085187,"d":"82%"},{"v":0.8173672766254577,"d":"82%"},{"v":0.7401331214874627,"d":"74%"},null,{"v":57.697312499999974,"d":"58"},{"v":52.877584999999996,"d":"53"},{"v":62.96714083333332,"d":"63"},{"v":64.77095833333333,"d":"65"}]
[35000,420000,13200,26770,{"v":103894.15999999999,"d":"103894"},{"v":316105.84,"d":"316106"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":26342.153333333335,"d":"26342"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":21027.866400000003,"d":"21028"},{"v":18605.45619072,"d":"18605"},0,{"v":49065.02160000001,"d":"49065"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6539894285714285,"d":"65%"},{"v":0.6858967542857142,"d":"69%"},{"v":0.6191330704761905,"d":"62%"},{"v":0.47393847619047613,"d":"47%"},null,{"v":0.755880151270735,"d":"76%"},{"v":0.7791009129101115,"d":"78%"},{"v":0.765254745918212,"d":"77%"},{"v":0.6037625680370458,"d":"60%"},null,{"v":75.6898125,"d":"76"},{"v":68.71008500000002,"d":"69"},{"v":83.31464083333334,"d":"83"},{"v":115.07595833333335,"d":"115"},null,{"v":343105.84,"d":"343106"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":28592.153333333335,"d":"28592"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7168465714285714,"d":"72%"},{"v":0.7388796114285714,"d":"74%"},{"v":0.6927559276190476,"d":"69%"},{"v":0.6845099047619048,"d":"68%"},null,{"v":0.7946218083353263,"d":"79%"},{"v":0.8117566078467378,"d":"81%"},{"v":0.8106317922473205,"d":"81%"},{"v":0.7335471192034262,"d":"73%"},null,{"v":61.939812499999995,"d":"62"},{"v":57.12008500000002,"d":"57"},{"v":67.20964083333334,"d":"67"},{"v":69.01345833333335,"d":"69"}]
[36000,432000,13200,26770,{"v":107748.56,"d":"107749"},{"v":324251.44,"d":"324251"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":27020.953333333335,"d":"27021"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":22429.72416,"d":"22430"},{"v":20007.313950720003,"d":"20007"},0,{"v":50466.879360000006,"d":"50467"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6447452777777778,"d":"64%"},{"v":0.6757662888888889,"d":"68%"},{"v":0.610857151851852,"d":"61%"},{"v":0.4696957407407407,"d":"47%"},null,{"v":0.7490396760006087,"d":"75%"},{"v":0.7716154164833359,"d":"77%"},{"v":0.7601539286257799,"d":"76%"},{"v":0.6011475811900776,"d":"60%"},null,{"v":79.9323125,"d":"80"},{"v":72.95258500000001,"d":"73"},{"v":87.55714083333334,"d":"88"},{"v":119.31845833333334,"d":"119"},null,{"v":351251.44,"d":"351251"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":29270.953333333335,"d":"29271"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.7058563888888889,"d":"71%"},{"v":0.7272774,"d":"73%"},{"v":0.6824349296296297,"d":"68%"},{"v":0.674417962962963,"d":"67%"},null,{"v":0.7867051759245168,"d":"79%"},{"v":0.8033640087828336,"d":"80%"},{"v":0.8042705014457465,"d":"80%"},{"v":0.7273270059351696,"d":"73%"},null,{"v":66.1823125,"d":"66"},{"v":61.36258500000001,"d":"61"},{"v":71.45214083333333,"d":"71"},{"v":73.25595833333334,"d":"73"}]
[37000,444000,13200,26770,{"v":111602.95999999999,"d":"111603"},{"v":332397.04000000004,"d":"332397"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":27699.753333333338,"d":"27700"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":23831.581920000004,"d":"23832"},{"v":21409.171710720002,"d":"21409"},0,{"v":51868.73712,"d":"51869"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6360008108108108,"d":"64%"},{"v":0.6661834162162161,"d":"67%"},{"v":0.6030285801801801,"d":"60%"},{"v":0.4656823423423423,"d":"47%"},null,{"v":0.7425689561504892,"d":"74%"},{"v":0.7645345414850345,"d":"76%"},{"v":0.7553288311869928,"d":"76%"},{"v":0.5986739449834859,"d":"60%"},null,{"v":84.17481250000002,"d":"84"},{"v":77.19508500000003,"d":"77"},{"v":91.79964083333336,"d":"92"},{"v":123.56095833333336,"d":"124"},null,{"v":359397.04000000004,"d":"359397"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":29949.753333333338,"d":"29950"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6954602702702702,"d":"70%"},{"v":0.716302335135135,"d":"72%"},{"v":0.6726718234234235,"d":"67%"},{"v":0.6648715315315314,"d":"66%"},null,{"v":0.7792164695899674,"d":"78%"},{"v":0.7954250637223838,"d":"80%"},{"v":0.7982530642010143,"d":"80%"},{"v":0.7214431150057377,"d":"72%"},null,{"v":70.4248125,"d":"70"},{"v":65.60508500000003,"d":"66"},{"v":75.69464083333335,"d":"76"},{"v":77.49845833333336,"d":"77"}]
[38000,456000,13200,26770,{"v":116237.35999999999,"d":"116237"},{"v":339762.64,"d":"339763"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":28313.553333333333,"d":"28314"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":25233.439680000003,"d":"25233"},{"v":22811.02947072,"d":"22811"},0,{"v":53270.59488000001,"d":"53271"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6294271052631579,"d":"63%"},{"v":0.6588154315789474,"d":"66%"},{"v":0.5973225649122806,"d":"60%"},{"v":0.4635907017543859,"d":"46%"},null,{"v":0.737493074065471,"d":"74%"},{"v":0.7588806176806863,"d":"76%"},{"v":0.7518119598074474,"d":"75%"},{"v":0.5973847737186522,"d":"60%"},null,{"v":88.0110625,"d":"88"},{"v":81.031335,"d":"81"},{"v":95.63589083333332,"d":"96"},{"v":127.39720833333334,"d":"127"},null,{"v":366762.64,"d":"366763"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":30563.553333333333,"d":"30564"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6873218421052631,"d":"69%"},{"v":0.7076154315789474,"d":"71%"},{"v":0.6651330912280702,"d":"67%"},{"v":0.6575380701754385,"d":"66%"},null,{"v":0.7731761792565419,"d":"77%"},{"v":0.7889582314381052,"d":"79%"},{"v":0.7936066077421525,"d":"79%"},{"v":0.7169231761087393,"d":"72%"},null,{"v":74.26106249999998,"d":"74"},{"v":69.44133500000001,"d":"69"},{"v":79.53089083333332,"d":"80"},{"v":81.33470833333334,"d":"81"}]
[39000,468000,13200,26770,{"v":122491.75999999998,"d":"122492"},{"v":345508.24,"d":"345508"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":28792.353333333333,"d":"28792"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":26635.297440000006,"d":"26635"},{"v":24212.887230720004,"d":"24213"},0,{"v":54672.45264000001,"d":"54672"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6266520512820514,"d":"63%"},{"v":0.6552868307692308,"d":"66%"},{"v":0.5953707042735044,"d":"60%"},{"v":0.4650678632478633,"d":"47%"},null,{"v":0.7348109939711787,"d":"73%"},{"v":0.7556501390321576,"d":"76%"},{"v":0.7506089411516805,"d":"75%"},{"v":0.598295214146073,"d":"60%"},null,{"v":91.00356249999999,"d":"91"},{"v":84.02383499999999,"d":"84"},{"v":98.62839083333333,"d":"99"},{"v":130.38970833333332,"d":"130"},null,{"v":372508.24,"d":"372508"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":31042.353333333333,"d":"31042"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6830623076923077,"d":"68%"},{"v":0.7028355487179487,"d":"70%"},{"v":0.6614424991452992,"d":"66%"},{"v":0.6540422222222222,"d":"65%"},null,{"v":0.7695791477470939,"d":"77%"},{"v":0.7849565319240017,"d":"78%"},{"v":0.7913319314470342,"d":"79%"},{"v":0.7147685292953888,"d":"71%"},null,{"v":77.25356249999997,"d":"77"},{"v":72.433835,"d":"72"},{"v":82.52339083333331,"d":"83"},{"v":84.32720833333333,"d":"84"}]
[40000,480000,13200,26770,{"v":128746.16,"d":"128746"},{"v":351253.83999999997,"d":"351254"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":29271.153333333332,"d":"29271"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":28037.155200000005,"d":"28037"},{"v":25614.744990720003,"d":"25615"},0,{"v":56074.31040000001,"d":"56074"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6240157500000001,"d":"62%"},{"v":0.65193466,"d":"65%"},{"v":0.5935164366666668,"d":"59%"},{"v":0.46647116666666677,"d":"47%"},null,{"v":0.732263017881601,"d":"73%"},{"v":0.7525811843160555,"d":"75%"},{"v":0.749466073428702,"d":"75%"},{"v":0.599160132552123,"d":"60%"},null,{"v":93.99606249999998,"d":"94"},{"v":87.016335,"d":"87"},{"v":101.62089083333332,"d":"102"},{"v":133.38220833333332,"d":"133"},null,{"v":378253.83999999997,"d":"378254"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":31521.153333333332,"d":"31521"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6790157500000001,"d":"68%"},{"v":0.6982946600000001,"d":"70%"},{"v":0.6579364366666668,"d":"66%"},{"v":0.6507211666666668,"d":"65%"},null,{"v":0.7661619678131183,"d":"77%"},{"v":0.7811549173856034,"d":"78%"},{"v":0.7891709889666718,"d":"79%"},{"v":0.7127216148227058,"d":"71%"},null,{"v":80.24606249999997,"d":"80"},{"v":75.426335,"d":"75"},{"v":85.51589083333332,"d":"86"},{"v":87.31970833333332,"d":"87"}]
[41000,492000,13200,26770,{"v":135000.56,"d":"135001"},{"v":356999.44,"d":"356999"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":29749.953333333335,"d":"29750"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29439.012960000007,"d":"29439"},{"v":27016.602750720005,"d":"27017"},0,{"v":57476.16816,"d":"57476"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6215080487804878,"d":"62%"},{"v":0.6487460097560975,"d":"65%"},{"v":0.5917526211382114,"d":"59%"},{"v":0.4678060162601626,"d":"47%"},null,{"v":0.729839333308588,"d":"73%"},{"v":0.7496619347080558,"d":"75%"},{"v":0.7483789553507467,"d":"75%"},{"v":0.5999828598164143,"d":"60%"},null,{"v":96.9885625,"d":"97"},{"v":90.008835,"d":"90"},{"v":104.61339083333333,"d":"105"},{"v":136.37470833333333,"d":"136"},null,{"v":383999.44,"d":"383999"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":31999.953333333335,"d":"32000"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6751665853658537,"d":"68%"},{"v":0.6939752780487805,"d":"69%"},{"v":0.6546014016260163,"d":"65%"},{"v":0.6475621138211383,"d":"65%"},null,{"v":0.762911479583239,"d":"76%"},{"v":0.7775387474588342,"d":"78%"},{"v":0.7871154583146197,"d":"79%"},{"v":0.7107745498364952,"d":"71%"},null,{"v":83.23856249999999,"d":"83"},{"v":78.41883500000002,"d":"78"},{"v":88.50839083333332,"d":"89"},{"v":90.31220833333334,"d":"90"}]
[42000,504000,13200,26770,{"v":141254.96,"d":"141255"},{"v":362745.04000000004,"d":"362745"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":30228.753333333338,"d":"30229"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6191197619047619,"d":"62%"},{"v":0.6457092,"d":"65%"},{"v":0.5900727968253968,"d":"59%"},{"v":0.46907730158730154,"d":"47%"},null,{"v":0.728630382839832,"d":"73%"},{"v":0.7479810175393122,"d":"75%"},{"v":0.747343604800313,"d":"75%"},{"v":0.6018657301450909,"d":"60%"},null,{"v":99.98106250000002,"d":"100"},{"v":93.00133500000003,"d":"93"},{"v":107.60589083333335,"d":"108"},{"v":139.36720833333337,"d":"139"},null,{"v":389745.04000000004,"d":"389745"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":32478.753333333338,"d":"32479"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6715007142857143,"d":"67%"},{"v":0.6898615809523809,"d":"69%"},{"v":0.6514251777777778,"d":"65%"},{"v":0.644553492063492,"d":"64%"},null,{"v":0.7609150970603246,"d":"76%"},{"v":0.7751940966531676,"d":"78%"},{"v":0.7851578100745701,"d":"79%"},{"v":0.7100195227837413,"d":"71%"},null,{"v":86.23106250000001,"d":"86"},{"v":81.41133500000004,"d":"81"},{"v":91.50089083333334,"d":"92"},{"v":93.30470833333337,"d":"93"}]
[43000,516000,13200,26770,{"v":147509.36,"d":"147509"},{"v":368490.64,"d":"368491"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":30707.553333333333,"d":"30708"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6168425581395349,"d":"62%"},{"v":0.6428136372093023,"d":"64%"},{"v":0.588471103875969,"d":"59%"},{"v":0.470289457364341,"d":"47%"},null,{"v":0.7280783793373368,"d":"73%"},{"v":0.746978999276364,"d":"75%"},{"v":0.7463564100894347,"d":"75%"},{"v":0.6042617418215432,"d":"60%"},null,{"v":102.97356249999999,"d":"103"},{"v":95.993835,"d":"96"},{"v":110.59839083333331,"d":"111"},{"v":142.35970833333334,"d":"142"},null,{"v":395490.64,"d":"395491"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":32957.55333333334,"d":"32958"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6680053488372093,"d":"67%"},{"v":0.6859392186046511,"d":"69%"},{"v":0.6483966852713179,"d":"65%"},{"v":0.6416848062015503,"d":"64%"},null,{"v":0.759612286250376,"d":"76%"},{"v":0.7735592160852459,"d":"77%"},{"v":0.7832912152410344,"d":"78%"},{"v":0.7099003299802249,"d":"71%"},null,{"v":89.2235625,"d":"89"},{"v":84.40383500000003,"d":"84"},{"v":94.49339083333334,"d":"94"},{"v":96.29720833333336,"d":"96"}]
[44000,528000,13200,26770,{"v":153763.75999999998,"d":"153764"},{"v":374236.24,"d":"374236"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":31186.353333333333,"d":"31186"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6146688636363637,"d":"61%"},{"v":0.6400496909090909,"d":"64%"},{"v":0.5869422151515152,"d":"59%"},{"v":0.47144651515151514,"d":"47%"},null,{"v":0.7275514669031367,"d":"73%"},{"v":0.7460225272980953,"d":"75%"},{"v":0.7454140878654142,"d":"75%"},{"v":0.6065488438763385,"d":"61%"},null,{"v":105.96606249999999,"d":"106"},{"v":98.986335,"d":"99"},{"v":113.59089083333333,"d":"114"},{"v":145.35220833333332,"d":"145"},null,{"v":401236.24,"d":"401236"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":33436.35333333333,"d":"33436"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6646688636363637,"d":"66%"},{"v":0.6821951454545454,"d":"68%"},{"v":0.6455058515151516,"d":"65%"},{"v":0.6389465151515152,"d":"64%"},null,{"v":0.758368694113607,"d":"76%"},{"v":0.7719986482704116,"d":"77%"},{"v":0.781509465627205,"d":"78%"},{"v":0.7097865550314139,"d":"71%"},null,{"v":92.21606249999998,"d":"92"},{"v":87.396335,"d":"87"},{"v":97.48589083333331,"d":"97"},{"v":99.28970833333332,"d":"99"}]
[45000,540000,13200,26770,{"v":160018.16,"d":"160018"},{"v":379981.83999999997,"d":"379982"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":31665.153333333332,"d":"31665"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6125917777777778,"d":"61%"},{"v":0.6374085866666668,"d":"64%"},{"v":0.5854812770370371,"d":"59%"},{"v":0.47255214814814817,"d":"47%"},null,{"v":0.7270479727993456,"d":"73%"},{"v":0.7451085651855274,"d":"75%"},{"v":0.744513646629128,"d":"74%"},{"v":0.6087342969509207,"d":"61%"},null,{"v":108.95856249999997,"d":"109"},{"v":101.97883499999999,"d":"102"},{"v":116.58339083333331,"d":"117"},{"v":148.34470833333333,"d":"148"},null,{"v":406981.83999999997,"d":"406982"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":33915.15333333333,"d":"33915"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6614806666666668,"d":"66%"},{"v":0.6786174755555556,"d":"68%"},{"v":0.6427434992592593,"d":"64%"},{"v":0.636329925925926,"d":"64%"},null,{"v":0.757180372738472,"d":"76%"},{"v":0.7705074390251255,"d":"77%"},{"v":0.7798069048851013,"d":"78%"},{"v":0.7096778367469944,"d":"71%"},null,{"v":95.20856249999994,"d":"95"},{"v":90.38883499999997,"d":"90"},{"v":100.4783908333333,"d":"100"},{"v":102.2822083333333,"d":"102"}]
[46000,552000,13200,26770,{"v":166272.56,"d":"166273"},{"v":385727.44,"d":"385727"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":32143.953333333335,"d":"32144"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6106050000000001,"d":"61%"},{"v":0.6348823130434782,"d":"63%"},{"v":0.5840838579710146,"d":"58%"},{"v":0.4736097101449276,"d":"47%"},null,{"v":0.7265663697435454,"d":"73%"},{"v":0.7442343405561145,"d":"74%"},{"v":0.7436523550118108,"d":"74%"},{"v":0.610824730326608,"d":"61%"},null,{"v":111.95106249999999,"d":"112"},{"v":104.971335,"d":"105"},{"v":119.57589083333332,"d":"120"},{"v":151.33720833333334,"d":"151"},null,{"v":412727.44,"d":"412727"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":34393.95333333333,"d":"34394"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6584310869565217,"d":"66%"},{"v":0.6751953565217391,"d":"68%"},{"v":0.6401012492753624,"d":"64%"},{"v":0.6338271014492753,"d":"63%"},null,{"v":0.7560437175100823,"d":"76%"},{"v":0.7690810649644171,"d":"77%"},{"v":0.778178368523089,"d":"78%"},{"v":0.7095738453445062,"d":"71%"},null,{"v":98.20106249999996,"d":"98"},{"v":93.38133499999999,"d":"93"},{"v":103.4708908333333,"d":"103"},{"v":105.27470833333332,"d":"105"}]
[47000,564000,13200,26770,{"v":172526.96,"d":"172527"},{"v":391473.04000000004,"d":"391473"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":32622.753333333338,"d":"32623"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6087027659574468,"d":"61%"},{"v":0.6324635404255319,"d":"63%"},{"v":0.5827459035460993,"d":"58%"},{"v":0.474622269503546,"d":"47%"},null,{"v":0.7261052604348006,"d":"73%"},{"v":0.7433973169747617,"d":"74%"},{"v":0.7428277141016135,"d":"74%"},{"v":0.6128262090905638,"d":"61%"},null,{"v":114.94356250000001,"d":"115"},{"v":107.96383500000002,"d":"108"},{"v":122.56839083333334,"d":"123"},{"v":154.32970833333337,"d":"154"},null,{"v":418473.04000000004,"d":"418473"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":34872.753333333334,"d":"34873"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6555112765957447,"d":"66%"},{"v":0.6719188595744681,"d":"67%"},{"v":0.6375714354609929,"d":"64%"},{"v":0.631430780141844,"d":"63%"},null,{"v":0.7549554305892834,"d":"75%"},{"v":0.7677153876722493,"d":"77%"},{"v":0.7766191315807367,"d":"78%"},{"v":0.7094742791080813,"d":"71%"},null,{"v":101.19356249999998,"d":"101"},{"v":96.37383500000001,"d":"96"},{"v":106.46339083333332,"d":"106"},{"v":108.26720833333334,"d":"108"}]
[48000,576000,13200,26770,{"v":178781.36,"d":"178781"},{"v":397218.64,"d":"397219"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":33101.55333333334,"d":"33102"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.6068797916666666,"d":"61%"},{"v":0.6301455499999999,"d":"63%"},{"v":0.5814636972222222,"d":"58%"},{"v":0.4755926388888889,"d":"48%"},null,{"v":0.7256633640139201,"d":"73%"},{"v":0.7425951693759654,"d":"74%"},{"v":0.7420374332293411,"d":"74%"},{"v":0.6147442929060216,"d":"61%"},null,{"v":117.93606250000002,"d":"118"},{"v":110.95633500000004,"d":"111"},{"v":125.56089083333336,"d":"126"},{"v":157.32220833333335,"d":"157"},null,{"v":424218.64,"d":"424219"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":35351.55333333334,"d":"35352"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.652713125,"d":"65%"},{"v":0.6687788833333332,"d":"67%"},{"v":0.6351470305555555,"d":"64%"},{"v":0.6291343055555556,"d":"63%"},null,{"v":0.7539124889568511,"d":"75%"},{"v":0.7664066136005887,"d":"77%"},{"v":0.7751248628443159,"d":"78%"},{"v":0.7093788614648407,"d":"71%"},null,{"v":104.1860625,"d":"104"},{"v":99.36633500000002,"d":"99"},{"v":109.45589083333334,"d":"109"},{"v":111.25970833333335,"d":"111"}]
[49000,588000,13200,26770,{"v":185035.75999999998,"d":"185036"},{"v":402964.24,"d":"402964"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":33580.35333333333,"d":"33580"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,0,{"v":156141.72960000002,"d":"156142"},null,{"v":0.605131224489796,"d":"61%"},{"v":0.6279221714285714,"d":"63%"},{"v":0.5802338258503401,"d":"58%"},{"v":0.4765234013605443,"d":"48%"},null,{"v":0.725239504181647,"d":"73%"},{"v":0.7418257624954873,"d":"74%"},{"v":0.7412794087192023,"d":"74%"},{"v":0.6165840875861546,"d":"62%"},null,{"v":120.9285625,"d":"121"},{"v":113.948835,"d":"114"},{"v":128.55339083333334,"d":"129"},{"v":160.31470833333333,"d":"160"},null,{"v":429964.24,"d":"429964"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":35830.35333333333,"d":"35830"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6500291836734695,"d":"65%"},{"v":0.6657670693877551,"d":"67%"},{"v":0.632821580952381,"d":"63%"},{"v":0.6269315646258504,"d":"63%"},null,{"v":0.7529121163706407,"d":"75%"},{"v":0.7651512588787918,"d":"77%"},{"v":0.7736915846685654,"d":"77%"},{"v":0.7092873384192835,"d":"71%"},null,{"v":107.17856249999997,"d":"107"},{"v":102.358835,"d":"102"},{"v":112.44839083333332,"d":"112"},{"v":114.25220833333333,"d":"114"}]
[50000,600000,13200,26770,{"v":191290.16,"d":"191290"},{"v":408709.83999999997,"d":"408710"},null,240000,260736,217392,null,{"v":170781.40000000002,"d":"170781"},{"v":184182.4768,"d":"184182"},{"v":156141.72960000002,"d":"156142"},95160,null,{"v":34059.15333333333,"d":"34059"},{"v":14231.783333333335,"d":"14232"},{"v":15348.539733333333,"d":"15349"},{"v":13011.810800000001,"d":"13012"},7930,null,{"v":29941.929431400004,"d":"29942"},{"v":27519.51922212,"d":"27520"},0,{"v":57979.08463140001,"d":"57979"},null,{"$f":"BOSTADSTILLAGG(J75, 4000 * 12)","v":0},{"v":156141.72960000002,"d":"156142"},null,{"v":0.6034526000000001,"d":"60%"},{"v":0.625787728,"d":"63%"},{"v":0.5790531493333334,"d":"58%"},{"v":0.47741693333333335,"d":"48%"},null,{"v":0.7248325987426647,"d":"72%"},{"v":0.7410871318902283,"d":"74%"},{"v":0.740551705189469,"d":"74%"},{"v":0.6183502904790823,"d":"62%"},null,{"v":123.92106249999998,"d":"124"},{"v":116.94133499999998,"d":"117"},{"v":131.54589083333332,"d":"132"},{"v":163.3072083333333,"d":"163"},null,{"v":435709.83999999997,"d":"435710"},{"v":224181.40000000002,"d":"224181"},{"v":233435.2768,"d":"233435"},{"v":214063.32960000003,"d":"214063"},210600,null,{"v":30921.6,"d":"30922"},0,null,{"v":36309.15333333333,"d":"36309"},{"v":18681.783333333336,"d":"18682"},{"v":19452.939733333333,"d":"19453"},{"v":17838.610800000002,"d":"17839"},17550,null,{"v":0.6474526,"d":"65%"},{"v":0.662875728,"d":"66%"},{"v":0.6305891493333334,"d":"63%"},{"v":0.6248169333333333,"d":"62%"},null,{"v":0.7519517586878786,"d":"75%"},{"v":0.7639461183458667,"d":"76%"},{"v":0.7723156376198448,"d":"77%"},{"v":0.7091994762955487,"d":"71%"},null,{"v":110.17106249999995,"d":"110"},{"v":105.35133499999998,"d":"105"},{"v":115.44089083333328,"d":"115"},{"v":117.2447083333333,"d":"117"}]

{"sheet":"Exempel","index":1,"n_rows":14,"n_cols":5,"rows_kept":14}
[null,"Arbete","A-kassa","Skillnad","% av arbetsgivarens kostnad"]
["Arbetsgivarens kostnad",{"$f":"-B3+B4","v":{"v":28912.4,"d":"28,912"}},null,{"$f":"B2-C2","v":{"v":28912.4,"d":"28,912"}}]
["Arbetsgivaravgift",{"$f":"-0.3142*B4","v":{"v":-6912.4,"d":"-6,912"}}]
["Inkomst före skatt",{"v":22000,"d":"22,000"},{"$f":"0.8*B4","v":{"v":17600,"d":"17,600"}}]
["Kommunalskatt",{"v":-6475,"d":"-6,475"},{"$f":"C7-C4","v":{"v":-4919.713333333333,"d":"-4,920"}}]
["Jobbskatteavdrag",{"v":1701,"d":"1,701"}]
["Inkomst efter skatt",{"$f":"B4+B5+B6","v":{"v":17226,"d":"17,226"}},{"$f":"Deltagandeskatter!R47","v":{"v":12680.286666666667,"d":"12,680"}}]
["Pensionsavsättning",{"$f":"B4*Deltagandeskatter!$B$14*(1-Deltagandeskatter!$B$2)","v":{"v":2570.0725600000005,"d":"2,570"}},{"$f":"C4*Deltagandeskatter!$B$14*(1-Deltagandeskatter!$B$2)","v":{"v":2056.0580480000003,"d":"2,056"}}]
["Konsumtionsskatter",{"$f":"-(B7+B8)*Deltagandeskatter!$B$4","v":{"v":-3761.2537864,"d":"-3,761"}},{"$f":"-(C7+C8)*Deltagandeskatter!$B$4","v":{"v":-2799.905495786667,"d":"-2,800"}}]
["Kvar efter alla skatter",{"$f":"B7+B8+B9","v":{"v":16034.8187736,"d":"16,035"}},{"$f":"C7+C8+C9","v":{"v":11936.439218880001,"d":"11,936"}},{"$f":"B10-C10","v":{"v":4098.379554719999,"d":"4,098"}},{"$f":"D10/D2","v":{"v":0.14175162057525487,"d":"14%"}}]
["Intäkt/kostnad för staten",{"$f":"-B3-B5-B6-B8-B9","v":{"v":12877.5812264,"d":"12,878"}},{"$f":"-C4-C5-C8-C9","v":{"v":-11936.439218880001,"d":"-11,936"}},{"$f":"B11-C11","v":{"v":24814.020445280003,"d":"24,814"}},{"$f":"D11/D2","v":{"v":0.8582483794247452,"d":"86%"}}]
[]
["Snittskatt",{"$f":"(-B3-B5-B6-B9-0.19*B8)/B2","v":{"v":0.5174022218840358,"d":"52%"}}]
["Snittskatt (justerat för pension)",{"$f":"1-B10/B2","v":{"v":0.44539994003956784,"d":"45%"}}]

{"sheet":"Ersättningsnivåer","index":2,"n_rows":5,"n_cols":4,"rows_kept":5}
["Bidragssystem","Ersättningsnivå","Golv","Tak"]
["A-kassa",{"v":0.8,"d":"80%"},{"$f":"Deltagandeskatter!B5","v":96000},{"$f":"Deltagandeskatter!B6","v":240000}]
["Sjukpenning",{"$f":"0.8*0.97","v":{"v":0.776,"d":"77.6%"}},null,{"$f":"B3*Deltagandeskatter!B8","v":260736}]
["Sjukersättning",{"v":0.647,"d":"64.7%"},{"$f":"Deltagandeskatter!B9","v":109760.00000000001},{"$f":"B4*Deltagandeskatter!B8","v":217392}]
["Försörjningsstöd",null,{"$f":"Deltagandeskatter!B10","v":95160}]

{"sheet":"Med bidragsinkomst","index":3,"n_rows":404,"n_cols":37,"rows_kept":404}
[]
[{"$nulls":3},"Inkomstskatt vid olika bidragsinkomst",{"$nulls":6},"JSA vid olika bidragsinkomst",{"$nulls":6},"Grundavdrag vid olika bidragsinkomst",{"$nulls":6},"Skatt på arbete vid olika bidragsinkomst",{"$nulls":6},"Marginalskatt på arbete vid olika bidragsinkomst"]
["Månadslön","Årslön",null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000]
[{"$f":"B4/12","v":0},0,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!D$3))-JSA($B4,GRUNDAVDRAG($B4+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!E$3))-JSA($B4,GRUNDAVDRAG($B4+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":9603.88,"d":"9604"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!F$3))-JSA($B4,GRUNDAVDRAG($B4+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":22451.879999999997,"d":"22452"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!G$3))-JSA($B4,GRUNDAVDRAG($B4+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":30674.6,"d":"30675"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!H$3))-JSA($B4,GRUNDAVDRAG($B4+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":37419.799999999996,"d":"37420"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!I$3))-JSA($B4,GRUNDAVDRAG($B4+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B4+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B4+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":55085.799999999996,"d":"55086"}},null,{"$f":"JSA($B4,GRUNDAVDRAG($B4+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B4,GRUNDAVDRAG($B4+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B4,GRUNDAVDRAG($B4+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B4,GRUNDAVDRAG($B4+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B4,GRUNDAVDRAG($B4+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B4,GRUNDAVDRAG($B4+P$3),Deltagandeskatter!$B$2)","v":0},null,{"$f":"GRUNDAVDRAG($B4+R$3)","v":0},{"$f":"GRUNDAVDRAG($B4+S$3)","v":20100},30100,34500,33500,28500,null,{"$f":"D4-D$4","v":0},0,0,0,0,0]
[{"$f":"B5/12","v":{"v":83.33333333333333,"d":"83"}},1000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!D$3))-JSA($B5,GRUNDAVDRAG($B5+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!E$3))-JSA($B5,GRUNDAVDRAG($B5+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":9860.84,"d":"9861"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!F$3))-JSA($B5,GRUNDAVDRAG($B5+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":22708.84,"d":"22709"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!G$3))-JSA($B5,GRUNDAVDRAG($B5+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":30995.8,"d":"30996"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!H$3))-JSA($B5,GRUNDAVDRAG($B5+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":37773.119999999995,"d":"37773"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!I$3))-JSA($B5,GRUNDAVDRAG($B5+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B5+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B5+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":55439.119999999995,"d":"55439"}},null,{"$f":"JSA($B5,GRUNDAVDRAG($B5+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B5,GRUNDAVDRAG($B5+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B5,GRUNDAVDRAG($B5+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B5,GRUNDAVDRAG($B5+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B5,GRUNDAVDRAG($B5+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B5,GRUNDAVDRAG($B5+P$3),Deltagandeskatter!$B$2)","v":0},null,{"$f":"GRUNDAVDRAG($B5+R$3)","v":1000},20300,30300,34500,33400,28400,null,{"$f":"D5-D$4","v":0},{"$f":"E5-E$4","v":{"v":256.96000000000095,"d":"257"}},{"$f":"F5-F$4","v":{"v":256.96000000000276,"d":"257"}},{"$f":"G5-G$4","v":{"v":321.2000000000007,"d":"321"}},{"$f":"H5-H$4","v":{"v":353.3199999999997,"d":"353"}},{"$f":"I5-I$4","v":{"v":353.3199999999997,"d":"353"}},null,{"$f":"(Y5-Y4)/($B5-$B4)","v":{"v":0,"d":"0%"}},{"$f":"(Z5-Z4)/($B5-$B4)","v":{"v":0.25696000000000097,"d":"26%"}},{"v":0.25696000000000274,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":166.66666666666666,"d":"167"},2000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!D$3))-JSA($B6,GRUNDAVDRAG($B6+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!E$3))-JSA($B6,GRUNDAVDRAG($B6+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":10117.8,"d":"10118"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!F$3))-JSA($B6,GRUNDAVDRAG($B6+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":22965.8,"d":"22966"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!G$3))-JSA($B6,GRUNDAVDRAG($B6+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":31317},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!H$3))-JSA($B6,GRUNDAVDRAG($B6+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":38126.439999999995,"d":"38126"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!I$3))-JSA($B6,GRUNDAVDRAG($B6+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B6+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B6+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":55792.439999999995,"d":"55792"}},null,{"$f":"JSA($B6,GRUNDAVDRAG($B6+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B6,GRUNDAVDRAG($B6+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B6,GRUNDAVDRAG($B6+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B6,GRUNDAVDRAG($B6+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B6,GRUNDAVDRAG($B6+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B6,GRUNDAVDRAG($B6+P$3),Deltagandeskatter!$B$2)","v":0},null,2000,20500,30500,34500,33300,28300,null,0,{"v":513.9200000000001,"d":"514"},{"v":513.9200000000019,"d":"514"},{"v":642.4000000000015,"d":"642"},{"v":706.6399999999994,"d":"707"},{"v":706.6399999999994,"d":"707"},null,{"$f":"(Y6-Y5)/($B6-$B5)","v":{"v":0,"d":"0%"}},{"$f":"(Z6-Z5)/($B6-$B5)","v":{"v":0.25695999999999913,"d":"26%"}},{"$f":"(AA6-AA5)/($B6-$B5)","v":{"v":0.25695999999999913,"d":"26%"}},{"$f":"(AB6-AB5)/($B6-$B5)","v":{"v":0.3212000000000007,"d":"32%"}},{"$f":"(AC6-AC5)/($B6-$B5)","v":{"v":0.3533199999999997,"d":"35%"}},{"$f":"(AD6-AD5)/($B6-$B5)","v":{"v":0.3533199999999997,"d":"35%"}}]
[250,3000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!D$3))-JSA($B7,GRUNDAVDRAG($B7+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!E$3))-JSA($B7,GRUNDAVDRAG($B7+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":10374.76,"d":"10375"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!F$3))-JSA($B7,GRUNDAVDRAG($B7+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":23222.76,"d":"23223"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!G$3))-JSA($B7,GRUNDAVDRAG($B7+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":31638.199999999997,"d":"31638"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!H$3))-JSA($B7,GRUNDAVDRAG($B7+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":38479.759999999995,"d":"38480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!I$3))-JSA($B7,GRUNDAVDRAG($B7+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B7+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B7+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":56145.759999999995,"d":"56146"}},null,{"$f":"JSA($B7,GRUNDAVDRAG($B7+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B7,GRUNDAVDRAG($B7+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B7,GRUNDAVDRAG($B7+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B7,GRUNDAVDRAG($B7+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B7,GRUNDAVDRAG($B7+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B7,GRUNDAVDRAG($B7+P$3),Deltagandeskatter!$B$2)","v":0},null,3000,20700,30700,34500,33200,28200,null,0,{"v":770.880000000001,"d":"771"},{"v":770.880000000001,"d":"771"},{"v":963.5999999999985,"d":"964"},{"v":1059.9599999999991,"d":"1060"},{"v":1059.9599999999991,"d":"1060"},null,{"$f":"(Y7-Y6)/($B7-$B6)","v":{"v":0,"d":"0%"}},{"$f":"(Z7-Z6)/($B7-$B6)","v":{"v":0.25696000000000097,"d":"26%"}},{"$f":"(AA7-AA6)/($B7-$B6)","v":{"v":0.25695999999999913,"d":"26%"}},{"$f":"(AB7-AB6)/($B7-$B6)","v":{"v":0.3211999999999971,"d":"32%"}},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":333.3333333333333,"d":"333"},4000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!D$3))-JSA($B8,GRUNDAVDRAG($B8+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!E$3))-JSA($B8,GRUNDAVDRAG($B8+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":10631.72,"d":"10632"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!F$3))-JSA($B8,GRUNDAVDRAG($B8+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":23479.719999999998,"d":"23480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!G$3))-JSA($B8,GRUNDAVDRAG($B8+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":31959.399999999998,"d":"31959"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!H$3))-JSA($B8,GRUNDAVDRAG($B8+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":38833.08,"d":"38833"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!I$3))-JSA($B8,GRUNDAVDRAG($B8+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B8+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B8+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":56499.079999999994,"d":"56499"}},null,{"$f":"JSA($B8,GRUNDAVDRAG($B8+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B8,GRUNDAVDRAG($B8+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B8,GRUNDAVDRAG($B8+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B8,GRUNDAVDRAG($B8+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B8,GRUNDAVDRAG($B8+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B8,GRUNDAVDRAG($B8+P$3),Deltagandeskatter!$B$2)","v":0},null,4000,20900,30900,34500,33100,28100,null,0,{"v":1027.8400000000001,"d":"1028"},{"v":1027.8400000000001,"d":"1028"},{"v":1284.7999999999993,"d":"1285"},{"v":1413.280000000006,"d":"1413"},{"v":1413.2799999999988,"d":"1413"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":416.6666666666667,"d":"417"},5000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!D$3))-JSA($B9,GRUNDAVDRAG($B9+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!E$3))-JSA($B9,GRUNDAVDRAG($B9+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":10888.68,"d":"10889"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!F$3))-JSA($B9,GRUNDAVDRAG($B9+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":23736.68,"d":"23737"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!G$3))-JSA($B9,GRUNDAVDRAG($B9+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":32280.6,"d":"32281"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!H$3))-JSA($B9,GRUNDAVDRAG($B9+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":39186.4,"d":"39186"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!I$3))-JSA($B9,GRUNDAVDRAG($B9+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B9+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B9+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":56852.399999999994,"d":"56852"}},null,{"$f":"JSA($B9,GRUNDAVDRAG($B9+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B9,GRUNDAVDRAG($B9+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B9,GRUNDAVDRAG($B9+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B9,GRUNDAVDRAG($B9+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B9,GRUNDAVDRAG($B9+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B9,GRUNDAVDRAG($B9+P$3),Deltagandeskatter!$B$2)","v":0},null,5000,21100,31100,34500,33000,28000,null,0,{"v":1284.800000000001,"d":"1285"},{"v":1284.800000000003,"d":"1285"},1606,{"v":1766.6000000000058,"d":"1767"},{"v":1766.5999999999985,"d":"1767"},null,{"v":0,"d":"0%"},{"$f":"(Z9-Z8)/($B9-$B8)","v":{"v":0.25696000000000097,"d":"26%"}},{"$f":"(AA9-AA8)/($B9-$B8)","v":{"v":0.25696000000000274,"d":"26%"}},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[500,6000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!D$3))-JSA($B10,GRUNDAVDRAG($B10+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!E$3))-JSA($B10,GRUNDAVDRAG($B10+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":11145.64,"d":"11146"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!F$3))-JSA($B10,GRUNDAVDRAG($B10+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":23993.64,"d":"23994"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!G$3))-JSA($B10,GRUNDAVDRAG($B10+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":32601.8,"d":"32602"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!H$3))-JSA($B10,GRUNDAVDRAG($B10+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":39539.72,"d":"39540"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!I$3))-JSA($B10,GRUNDAVDRAG($B10+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B10+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B10+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":57205.719999999994,"d":"57206"}},null,{"$f":"JSA($B10,GRUNDAVDRAG($B10+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B10,GRUNDAVDRAG($B10+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B10,GRUNDAVDRAG($B10+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B10,GRUNDAVDRAG($B10+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B10,GRUNDAVDRAG($B10+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B10,GRUNDAVDRAG($B10+P$3),Deltagandeskatter!$B$2)","v":0},null,6000,21300,31300,34500,32900,27900,null,0,{"v":1541.7600000000002,"d":"1542"},{"v":1541.760000000002,"d":"1542"},{"v":1927.2000000000007,"d":"1927"},{"v":2119.9200000000055,"d":"2120"},{"v":2119.9199999999983,"d":"2120"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":583.3333333333334,"d":"583"},7000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!D$3))-JSA($B11,GRUNDAVDRAG($B11+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!E$3))-JSA($B11,GRUNDAVDRAG($B11+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":11402.6,"d":"11403"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!F$3))-JSA($B11,GRUNDAVDRAG($B11+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":24250.6,"d":"24251"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!G$3))-JSA($B11,GRUNDAVDRAG($B11+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":32923},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!H$3))-JSA($B11,GRUNDAVDRAG($B11+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":39893.04,"d":"39893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!I$3))-JSA($B11,GRUNDAVDRAG($B11+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B11+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B11+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":57559.04,"d":"57559"}},null,{"$f":"JSA($B11,GRUNDAVDRAG($B11+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B11,GRUNDAVDRAG($B11+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B11,GRUNDAVDRAG($B11+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B11,GRUNDAVDRAG($B11+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B11,GRUNDAVDRAG($B11+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B11,GRUNDAVDRAG($B11+P$3),Deltagandeskatter!$B$2)","v":0},null,7000,21500,31500,34500,32800,27800,null,0,{"v":1798.7200000000012,"d":"1799"},{"v":1798.7200000000012,"d":"1799"},{"v":2248.4000000000015,"d":"2248"},{"v":2473.2400000000052,"d":"2473"},{"v":2473.2400000000052,"d":"2473"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[{"v":666.6666666666666,"d":"667"},8000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!D$3))-JSA($B12,GRUNDAVDRAG($B12+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!E$3))-JSA($B12,GRUNDAVDRAG($B12+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":11659.56,"d":"11660"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!F$3))-JSA($B12,GRUNDAVDRAG($B12+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":24507.559999999998,"d":"24508"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!G$3))-JSA($B12,GRUNDAVDRAG($B12+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":33244.2,"d":"33244"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!H$3))-JSA($B12,GRUNDAVDRAG($B12+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":40246.36,"d":"40246"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!I$3))-JSA($B12,GRUNDAVDRAG($B12+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B12+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B12+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":57912.36,"d":"57912"}},null,{"$f":"JSA($B12,GRUNDAVDRAG($B12+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B12,GRUNDAVDRAG($B12+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B12,GRUNDAVDRAG($B12+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B12,GRUNDAVDRAG($B12+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B12,GRUNDAVDRAG($B12+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B12,GRUNDAVDRAG($B12+P$3),Deltagandeskatter!$B$2)","v":0},null,8000,21700,31700,34500,32700,27700,null,0,{"v":2055.6800000000003,"d":"2056"},{"v":2055.6800000000003,"d":"2056"},{"v":2569.5999999999985,"d":"2570"},{"v":2826.560000000005,"d":"2827"},{"v":2826.560000000005,"d":"2827"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"$f":"(AC12-AC11)/($B12-$B11)","v":{"v":0.3533199999999997,"d":"35%"}},{"v":0.3533199999999997,"d":"35%"}]
[750,9000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!D$3))-JSA($B13,GRUNDAVDRAG($B13+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!E$3))-JSA($B13,GRUNDAVDRAG($B13+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":11916.519999999999,"d":"11917"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!F$3))-JSA($B13,GRUNDAVDRAG($B13+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":24764.52,"d":"24765"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!G$3))-JSA($B13,GRUNDAVDRAG($B13+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":33565.4,"d":"33565"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!H$3))-JSA($B13,GRUNDAVDRAG($B13+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":40599.68,"d":"40600"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!I$3))-JSA($B13,GRUNDAVDRAG($B13+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B13+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B13+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":58265.68,"d":"58266"}},null,{"$f":"JSA($B13,GRUNDAVDRAG($B13+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B13,GRUNDAVDRAG($B13+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B13,GRUNDAVDRAG($B13+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B13,GRUNDAVDRAG($B13+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B13,GRUNDAVDRAG($B13+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B13,GRUNDAVDRAG($B13+P$3),Deltagandeskatter!$B$2)","v":0},null,9000,21900,31900,34500,32600,27600,null,0,{"v":2312.6399999999994,"d":"2313"},{"v":2312.640000000003,"d":"2313"},{"v":2890.800000000003,"d":"2891"},{"v":3179.8800000000047,"d":"3180"},{"v":3179.8800000000047,"d":"3180"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"$f":"(AA13-AA12)/($B13-$B12)","v":{"v":0.25696000000000274,"d":"26%"}},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":833.3333333333334,"d":"833"},10000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!D$3))-JSA($B14,GRUNDAVDRAG($B14+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!E$3))-JSA($B14,GRUNDAVDRAG($B14+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":12173.48,"d":"12173"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!F$3))-JSA($B14,GRUNDAVDRAG($B14+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":25021.48,"d":"25021"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!G$3))-JSA($B14,GRUNDAVDRAG($B14+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":33886.6,"d":"33887"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!H$3))-JSA($B14,GRUNDAVDRAG($B14+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":40953},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!I$3))-JSA($B14,GRUNDAVDRAG($B14+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B14+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B14+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":58619},null,{"$f":"JSA($B14,GRUNDAVDRAG($B14+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B14,GRUNDAVDRAG($B14+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B14,GRUNDAVDRAG($B14+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B14,GRUNDAVDRAG($B14+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B14,GRUNDAVDRAG($B14+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B14,GRUNDAVDRAG($B14+P$3),Deltagandeskatter!$B$2)","v":0},null,10000,22100,32100,34500,32500,27500,null,0,{"v":2569.6000000000004,"d":"2570"},{"v":2569.600000000002,"d":"2570"},3212,{"v":3533.2000000000044,"d":"3533"},{"v":3533.2000000000044,"d":"3533"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":916.6666666666666,"d":"917"},11000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!D$3))-JSA($B15,GRUNDAVDRAG($B15+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!E$3))-JSA($B15,GRUNDAVDRAG($B15+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":12430.439999999999,"d":"12430"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!F$3))-JSA($B15,GRUNDAVDRAG($B15+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":25278.44,"d":"25278"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!G$3))-JSA($B15,GRUNDAVDRAG($B15+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":34239.92,"d":"34240"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!H$3))-JSA($B15,GRUNDAVDRAG($B15+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":41306.32,"d":"41306"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!I$3))-JSA($B15,GRUNDAVDRAG($B15+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B15+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B15+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":58972.32,"d":"58972"}},null,{"$f":"JSA($B15,GRUNDAVDRAG($B15+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B15,GRUNDAVDRAG($B15+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B15,GRUNDAVDRAG($B15+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B15,GRUNDAVDRAG($B15+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B15,GRUNDAVDRAG($B15+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B15,GRUNDAVDRAG($B15+P$3),Deltagandeskatter!$B$2)","v":0},null,11000,22300,32300,34400,32400,27400,null,0,{"v":2826.5599999999995,"d":"2827"},{"v":2826.5600000000013,"d":"2827"},{"v":3565.3199999999997,"d":"3565"},{"v":3886.520000000004,"d":"3887"},{"v":3886.520000000004,"d":"3887"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[1000,12000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!D$3))-JSA($B16,GRUNDAVDRAG($B16+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!E$3))-JSA($B16,GRUNDAVDRAG($B16+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":12687.4,"d":"12687"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!F$3))-JSA($B16,GRUNDAVDRAG($B16+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":25535.399999999998,"d":"25535"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!G$3))-JSA($B16,GRUNDAVDRAG($B16+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":34593.24,"d":"34593"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!H$3))-JSA($B16,GRUNDAVDRAG($B16+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":41659.64,"d":"41660"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!I$3))-JSA($B16,GRUNDAVDRAG($B16+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B16+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B16+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":59325.64,"d":"59326"}},null,{"$f":"JSA($B16,GRUNDAVDRAG($B16+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B16,GRUNDAVDRAG($B16+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B16,GRUNDAVDRAG($B16+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B16,GRUNDAVDRAG($B16+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B16,GRUNDAVDRAG($B16+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B16,GRUNDAVDRAG($B16+P$3),Deltagandeskatter!$B$2)","v":0},null,12000,22500,32500,34300,32300,27300,null,0,{"v":3083.5200000000004,"d":"3084"},{"v":3083.5200000000004,"d":"3084"},{"v":3918.6399999999994,"d":"3919"},{"v":4239.840000000004,"d":"4240"},{"v":4239.840000000004,"d":"4240"},null,{"v":0,"d":"0%"},{"$f":"(Z16-Z15)/($B16-$B15)","v":{"v":0.25696000000000097,"d":"26%"}},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1083.3333333333333,"d":"1083"},13000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!D$3))-JSA($B17,GRUNDAVDRAG($B17+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!E$3))-JSA($B17,GRUNDAVDRAG($B17+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":12944.359999999999,"d":"12944"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!F$3))-JSA($B17,GRUNDAVDRAG($B17+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":25792.36,"d":"25792"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!G$3))-JSA($B17,GRUNDAVDRAG($B17+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":34946.56,"d":"34947"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!H$3))-JSA($B17,GRUNDAVDRAG($B17+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":42012.96,"d":"42013"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!I$3))-JSA($B17,GRUNDAVDRAG($B17+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B17+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B17+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":59678.96,"d":"59679"}},null,{"$f":"JSA($B17,GRUNDAVDRAG($B17+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B17,GRUNDAVDRAG($B17+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B17,GRUNDAVDRAG($B17+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B17,GRUNDAVDRAG($B17+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B17,GRUNDAVDRAG($B17+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B17,GRUNDAVDRAG($B17+P$3),Deltagandeskatter!$B$2)","v":0},null,13000,22700,32700,34200,32200,27200,null,0,{"v":3340.4799999999996,"d":"3340"},{"v":3340.480000000003,"d":"3340"},{"v":4271.959999999999,"d":"4272"},{"v":4593.1600000000035,"d":"4593"},{"v":4593.1600000000035,"d":"4593"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"$f":"(AD17-AD16)/($B17-$B16)","v":{"v":0.3533199999999997,"d":"35%"}}]
[{"v":1166.6666666666667,"d":"1167"},14000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!D$3))-JSA($B18,GRUNDAVDRAG($B18+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!E$3))-JSA($B18,GRUNDAVDRAG($B18+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":13201.32,"d":"13201"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!F$3))-JSA($B18,GRUNDAVDRAG($B18+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":26049.32,"d":"26049"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!G$3))-JSA($B18,GRUNDAVDRAG($B18+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":35299.88,"d":"35300"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!H$3))-JSA($B18,GRUNDAVDRAG($B18+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":42366.28,"d":"42366"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!I$3))-JSA($B18,GRUNDAVDRAG($B18+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B18+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B18+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":60032.28,"d":"60032"}},null,{"$f":"JSA($B18,GRUNDAVDRAG($B18+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B18,GRUNDAVDRAG($B18+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B18,GRUNDAVDRAG($B18+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B18,GRUNDAVDRAG($B18+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B18,GRUNDAVDRAG($B18+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B18,GRUNDAVDRAG($B18+P$3),Deltagandeskatter!$B$2)","v":0},null,14000,22900,32900,34100,32100,27100,null,0,{"v":3597.4400000000005,"d":"3597"},{"v":3597.4400000000023,"d":"3597"},{"v":4625.279999999999,"d":"4625"},{"v":4946.480000000003,"d":"4946"},{"v":4946.480000000003,"d":"4946"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[1250,15000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!D$3))-JSA($B19,GRUNDAVDRAG($B19+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!E$3))-JSA($B19,GRUNDAVDRAG($B19+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":13458.279999999999,"d":"13458"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!F$3))-JSA($B19,GRUNDAVDRAG($B19+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":26306.28,"d":"26306"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!G$3))-JSA($B19,GRUNDAVDRAG($B19+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":35653.2,"d":"35653"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!H$3))-JSA($B19,GRUNDAVDRAG($B19+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":42719.6,"d":"42720"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!I$3))-JSA($B19,GRUNDAVDRAG($B19+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B19+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B19+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":60385.6,"d":"60386"}},null,{"$f":"JSA($B19,GRUNDAVDRAG($B19+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B19,GRUNDAVDRAG($B19+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B19,GRUNDAVDRAG($B19+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B19,GRUNDAVDRAG($B19+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B19,GRUNDAVDRAG($B19+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B19,GRUNDAVDRAG($B19+P$3),Deltagandeskatter!$B$2)","v":0},null,15000,23100,33100,34000,32000,27000,null,0,{"v":3854.3999999999996,"d":"3854"},{"v":3854.4000000000015,"d":"3854"},{"v":4978.5999999999985,"d":"4979"},{"v":5299.800000000003,"d":"5300"},{"v":5299.800000000003,"d":"5300"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1333.3333333333333,"d":"1333"},16000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!D$3))-JSA($B20,GRUNDAVDRAG($B20+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!E$3))-JSA($B20,GRUNDAVDRAG($B20+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":13715.24,"d":"13715"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!F$3))-JSA($B20,GRUNDAVDRAG($B20+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":26563.239999999998,"d":"26563"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!G$3))-JSA($B20,GRUNDAVDRAG($B20+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":36006.52,"d":"36007"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!H$3))-JSA($B20,GRUNDAVDRAG($B20+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":43072.92,"d":"43073"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!I$3))-JSA($B20,GRUNDAVDRAG($B20+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B20+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B20+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":60738.92,"d":"60739"}},null,{"$f":"JSA($B20,GRUNDAVDRAG($B20+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B20,GRUNDAVDRAG($B20+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B20,GRUNDAVDRAG($B20+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B20,GRUNDAVDRAG($B20+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B20,GRUNDAVDRAG($B20+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B20,GRUNDAVDRAG($B20+P$3),Deltagandeskatter!$B$2)","v":0},null,16000,23300,33300,33900,31900,26900,null,0,{"$f":"E20-E$4","v":{"v":4111.360000000001,"d":"4111"}},{"v":4111.360000000001,"d":"4111"},{"v":5331.919999999998,"d":"5332"},{"v":5653.120000000003,"d":"5653"},{"v":5653.120000000003,"d":"5653"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1416.6666666666667,"d":"1417"},17000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!D$3))-JSA($B21,GRUNDAVDRAG($B21+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!E$3))-JSA($B21,GRUNDAVDRAG($B21+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":13972.199999999999,"d":"13972"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!F$3))-JSA($B21,GRUNDAVDRAG($B21+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":26820.199999999997,"d":"26820"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!G$3))-JSA($B21,GRUNDAVDRAG($B21+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":36359.84,"d":"36360"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!H$3))-JSA($B21,GRUNDAVDRAG($B21+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":43426.24,"d":"43426"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!I$3))-JSA($B21,GRUNDAVDRAG($B21+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B21+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B21+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":61092.24,"d":"61092"}},null,{"$f":"JSA($B21,GRUNDAVDRAG($B21+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B21,GRUNDAVDRAG($B21+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B21,GRUNDAVDRAG($B21+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B21,GRUNDAVDRAG($B21+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B21,GRUNDAVDRAG($B21+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B21,GRUNDAVDRAG($B21+P$3),Deltagandeskatter!$B$2)","v":0},null,17000,23500,33500,33800,31800,26800,null,0,{"v":4368.32,"d":"4368"},{"v":4368.32,"d":"4368"},{"v":5685.239999999998,"d":"5685"},{"v":6006.440000000002,"d":"6006"},{"v":6006.440000000002,"d":"6006"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[1500,18000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!D$3))-JSA($B22,GRUNDAVDRAG($B22+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!E$3))-JSA($B22,GRUNDAVDRAG($B22+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":14229.16,"d":"14229"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!F$3))-JSA($B22,GRUNDAVDRAG($B22+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":27077.16,"d":"27077"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!G$3))-JSA($B22,GRUNDAVDRAG($B22+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":36713.159999999996,"d":"36713"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!H$3))-JSA($B22,GRUNDAVDRAG($B22+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":43779.56,"d":"43780"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!I$3))-JSA($B22,GRUNDAVDRAG($B22+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B22+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B22+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":61445.56,"d":"61446"}},null,{"$f":"JSA($B22,GRUNDAVDRAG($B22+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B22,GRUNDAVDRAG($B22+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B22,GRUNDAVDRAG($B22+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B22,GRUNDAVDRAG($B22+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B22,GRUNDAVDRAG($B22+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B22,GRUNDAVDRAG($B22+P$3),Deltagandeskatter!$B$2)","v":0},null,18000,23700,33700,33700,31700,26700,null,0,{"v":4625.280000000001,"d":"4625"},{"v":4625.2800000000025,"d":"4625"},{"v":6038.559999999998,"d":"6039"},{"v":6359.760000000002,"d":"6360"},{"v":6359.760000000002,"d":"6360"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1583.3333333333333,"d":"1583"},19000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!D$3))-JSA($B23,GRUNDAVDRAG($B23+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!E$3))-JSA($B23,GRUNDAVDRAG($B23+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":14486.119999999999,"d":"14486"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!F$3))-JSA($B23,GRUNDAVDRAG($B23+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":27334.12,"d":"27334"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!G$3))-JSA($B23,GRUNDAVDRAG($B23+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":37066.479999999996,"d":"37066"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!H$3))-JSA($B23,GRUNDAVDRAG($B23+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":44132.88,"d":"44133"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!I$3))-JSA($B23,GRUNDAVDRAG($B23+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B23+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B23+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":61798.88,"d":"61799"}},null,{"$f":"JSA($B23,GRUNDAVDRAG($B23+K$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B23,GRUNDAVDRAG($B23+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B23,GRUNDAVDRAG($B23+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B23,GRUNDAVDRAG($B23+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B23,GRUNDAVDRAG($B23+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B23,GRUNDAVDRAG($B23+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,23900,33900,33600,31600,26600,null,0,{"v":4882.24,"d":"4882"},{"v":4882.240000000002,"d":"4882"},{"v":6391.879999999997,"d":"6392"},{"v":6713.080000000002,"d":"6713"},{"v":6713.080000000002,"d":"6713"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1666.6666666666667,"d":"1667"},20000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!D$3))-JSA($B24,GRUNDAVDRAG($B24+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.19999999999998863,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!E$3))-JSA($B24,GRUNDAVDRAG($B24+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":14743.08,"d":"14743"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!F$3))-JSA($B24,GRUNDAVDRAG($B24+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":27591.079999999998,"d":"27591"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!G$3))-JSA($B24,GRUNDAVDRAG($B24+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":37419.799999999996,"d":"37420"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!H$3))-JSA($B24,GRUNDAVDRAG($B24+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":44486.2,"d":"44486"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!I$3))-JSA($B24,GRUNDAVDRAG($B24+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B24+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B24+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":62152.2,"d":"62152"}},null,{"$f":"JSA($B24,GRUNDAVDRAG($B24+K$3),Deltagandeskatter!$B$2)","v":321},{"$f":"JSA($B24,GRUNDAVDRAG($B24+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B24,GRUNDAVDRAG($B24+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B24,GRUNDAVDRAG($B24+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B24,GRUNDAVDRAG($B24+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B24,GRUNDAVDRAG($B24+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,24100,34100,33500,31500,26500,null,{"v":0.19999999999998863,"d":"0"},{"v":5139.200000000001,"d":"5139"},{"v":5139.200000000001,"d":"5139"},{"$f":"G24-G$4","v":{"v":6745.199999999997,"d":"6745"}},{"v":7066.4000000000015,"d":"7066"},{"v":7066.4000000000015,"d":"7066"},null,{"v":1.9999999999998863E-4,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[1750,21000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!D$3))-JSA($B25,GRUNDAVDRAG($B25+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.39999999999997726,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!E$3))-JSA($B25,GRUNDAVDRAG($B25+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":15000.039999999999,"d":"15000"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!F$3))-JSA($B25,GRUNDAVDRAG($B25+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":27848.039999999997,"d":"27848"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!G$3))-JSA($B25,GRUNDAVDRAG($B25+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":37773.119999999995,"d":"37773"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!H$3))-JSA($B25,GRUNDAVDRAG($B25+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":44839.52,"d":"44840"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!I$3))-JSA($B25,GRUNDAVDRAG($B25+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B25+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B25+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":62505.52,"d":"62506"}},null,{"$f":"JSA($B25,GRUNDAVDRAG($B25+K$3),Deltagandeskatter!$B$2)","v":642},{"$f":"JSA($B25,GRUNDAVDRAG($B25+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B25,GRUNDAVDRAG($B25+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B25,GRUNDAVDRAG($B25+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B25,GRUNDAVDRAG($B25+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B25,GRUNDAVDRAG($B25+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,24300,34300,33400,31400,26400,null,{"v":0.39999999999997726,"d":"0"},{"v":5396.16,"d":"5396"},{"v":5396.16,"d":"5396"},{"v":7098.519999999997,"d":"7099"},{"v":7419.720000000001,"d":"7420"},{"v":7419.720000000001,"d":"7420"},null,{"v":1.9999999999998863E-4,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"$f":"(AB25-AB24)/($B25-$B24)","v":{"v":0.3533199999999997,"d":"35%"}},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1833.3333333333333,"d":"1833"},22000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!D$3))-JSA($B26,GRUNDAVDRAG($B26+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.40000000000009095,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!E$3))-JSA($B26,GRUNDAVDRAG($B26+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":15257},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!F$3))-JSA($B26,GRUNDAVDRAG($B26+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":28105},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!G$3))-JSA($B26,GRUNDAVDRAG($B26+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":38126.439999999995,"d":"38126"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!H$3))-JSA($B26,GRUNDAVDRAG($B26+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":45192.84,"d":"45193"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!I$3))-JSA($B26,GRUNDAVDRAG($B26+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B26+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B26+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":62858.84,"d":"62859"}},null,{"$f":"JSA($B26,GRUNDAVDRAG($B26+K$3),Deltagandeskatter!$B$2)","v":964},{"$f":"JSA($B26,GRUNDAVDRAG($B26+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B26,GRUNDAVDRAG($B26+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B26,GRUNDAVDRAG($B26+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B26,GRUNDAVDRAG($B26+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B26,GRUNDAVDRAG($B26+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,24500,34500,33300,31300,26300,null,{"v":-0.40000000000009095,"d":"-0"},{"v":5653.120000000001,"d":"5653"},{"v":5653.120000000003,"d":"5653"},{"v":7451.8399999999965,"d":"7452"},{"v":7773.040000000001,"d":"7773"},{"v":7773.040000000001,"d":"7773"},null,{"v":-8.0000000000006823E-4,"d":"-0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":1916.6666666666667,"d":"1917"},23000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!D$3))-JSA($B27,GRUNDAVDRAG($B27+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.20000000000004547,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!E$3))-JSA($B27,GRUNDAVDRAG($B27+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":15513.96,"d":"15514"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!F$3))-JSA($B27,GRUNDAVDRAG($B27+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":28426.199999999997,"d":"28426"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!G$3))-JSA($B27,GRUNDAVDRAG($B27+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":38479.759999999995,"d":"38480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!H$3))-JSA($B27,GRUNDAVDRAG($B27+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":45546.159999999996,"d":"45546"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!I$3))-JSA($B27,GRUNDAVDRAG($B27+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B27+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B27+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":63212.159999999996,"d":"63212"}},null,{"$f":"JSA($B27,GRUNDAVDRAG($B27+K$3),Deltagandeskatter!$B$2)","v":1285},{"$f":"JSA($B27,GRUNDAVDRAG($B27+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B27,GRUNDAVDRAG($B27+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B27,GRUNDAVDRAG($B27+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B27,GRUNDAVDRAG($B27+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B27,GRUNDAVDRAG($B27+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,24700,34500,33200,31200,26200,null,{"v":-0.20000000000004547,"d":"-0"},{"v":5910.08,"d":"5910"},{"v":5974.32,"d":"5974"},{"v":7805.159999999996,"d":"7805"},{"v":8126.360000000001,"d":"8126"},{"v":8126.360000000001,"d":"8126"},null,{"v":2.0000000000004546E-4,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[2000,24000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!D$3))-JSA($B28,GRUNDAVDRAG($B28+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!E$3))-JSA($B28,GRUNDAVDRAG($B28+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":15770.92,"d":"15771"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!F$3))-JSA($B28,GRUNDAVDRAG($B28+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":28747.399999999998,"d":"28747"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!G$3))-JSA($B28,GRUNDAVDRAG($B28+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":38833.08,"d":"38833"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!H$3))-JSA($B28,GRUNDAVDRAG($B28+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":45899.479999999996,"d":"45899"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!I$3))-JSA($B28,GRUNDAVDRAG($B28+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B28+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B28+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":63565.479999999996,"d":"63565"}},null,{"$f":"JSA($B28,GRUNDAVDRAG($B28+K$3),Deltagandeskatter!$B$2)","v":1606},{"$f":"JSA($B28,GRUNDAVDRAG($B28+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B28,GRUNDAVDRAG($B28+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B28,GRUNDAVDRAG($B28+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B28,GRUNDAVDRAG($B28+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B28,GRUNDAVDRAG($B28+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,24900,34500,33100,31100,26100,null,0,{"v":6167.040000000001,"d":"6167"},{"v":6295.52,"d":"6296"},{"v":8158.480000000003,"d":"8158"},{"v":8479.68,"d":"8480"},{"v":8479.68,"d":"8480"},null,{"$f":"(Y28-Y27)/($B28-$B27)","v":{"v":2.0000000000004546E-4,"d":"0%"}},{"v":0.25696000000000097,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":2083.3333333333335,"d":"2083"},25000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!D$3))-JSA($B29,GRUNDAVDRAG($B29+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.1999999999998181,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!E$3))-JSA($B29,GRUNDAVDRAG($B29+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16027.88,"d":"16028"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!F$3))-JSA($B29,GRUNDAVDRAG($B29+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":29068.6,"d":"29069"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!G$3))-JSA($B29,GRUNDAVDRAG($B29+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":39186.4,"d":"39186"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!H$3))-JSA($B29,GRUNDAVDRAG($B29+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":46252.799999999996,"d":"46253"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!I$3))-JSA($B29,GRUNDAVDRAG($B29+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B29+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B29+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":63918.799999999996,"d":"63919"}},null,{"$f":"JSA($B29,GRUNDAVDRAG($B29+K$3),Deltagandeskatter!$B$2)","v":1927},{"$f":"JSA($B29,GRUNDAVDRAG($B29+L$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B29,GRUNDAVDRAG($B29+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B29,GRUNDAVDRAG($B29+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B29,GRUNDAVDRAG($B29+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B29,GRUNDAVDRAG($B29+P$3),Deltagandeskatter!$B$2)","v":0},null,19000,25100,34500,33000,31000,26000,null,{"v":0.1999999999998181,"d":"0"},6424,{"v":6616.720000000001,"d":"6617"},{"v":8511.800000000003,"d":"8512"},8833,8833,null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[{"v":2166.6666666666665,"d":"2167"},26000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!D$3))-JSA($B30,GRUNDAVDRAG($B30+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.40000000000009095,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!E$3))-JSA($B30,GRUNDAVDRAG($B30+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.84,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!F$3))-JSA($B30,GRUNDAVDRAG($B30+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":29389.8,"d":"29390"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!G$3))-JSA($B30,GRUNDAVDRAG($B30+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":39539.72,"d":"39540"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!H$3))-JSA($B30,GRUNDAVDRAG($B30+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":46606.119999999995,"d":"46606"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!I$3))-JSA($B30,GRUNDAVDRAG($B30+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B30+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B30+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.119999999995,"d":"64240"}},null,{"$f":"JSA($B30,GRUNDAVDRAG($B30+K$3),Deltagandeskatter!$B$2)","v":2248},{"$f":"JSA($B30,GRUNDAVDRAG($B30+L$3),Deltagandeskatter!$B$2)","v":225},{"$f":"JSA($B30,GRUNDAVDRAG($B30+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B30,GRUNDAVDRAG($B30+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B30,GRUNDAVDRAG($B30+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B30,GRUNDAVDRAG($B30+P$3),Deltagandeskatter!$B$2)","v":32},null,19000,25300,34500,32900,30900,25900,null,{"v":0.40000000000009095,"d":"0"},{"v":6455.960000000001,"d":"6456"},{"v":6937.920000000002,"d":"6938"},{"v":8865.120000000003,"d":"8865"},{"v":9186.32,"d":"9186"},{"v":9154.32,"d":"9154"},null,{"v":2.0000000000027285E-4,"d":"0%"},{"v":0.031960000000000946,"d":"3%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3213199999999997,"d":"32%"}]
[2250,27000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!D$3))-JSA($B31,GRUNDAVDRAG($B31+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.40000000000009095,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!E$3))-JSA($B31,GRUNDAVDRAG($B31+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.8,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!F$3))-JSA($B31,GRUNDAVDRAG($B31+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":29711},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!G$3))-JSA($B31,GRUNDAVDRAG($B31+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":39893.04,"d":"39893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!H$3))-JSA($B31,GRUNDAVDRAG($B31+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":46959.439999999995,"d":"46959"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!I$3))-JSA($B31,GRUNDAVDRAG($B31+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B31+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B31+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.439999999995,"d":"64240"}},null,{"$f":"JSA($B31,GRUNDAVDRAG($B31+K$3),Deltagandeskatter!$B$2)","v":2570},{"$f":"JSA($B31,GRUNDAVDRAG($B31+L$3),Deltagandeskatter!$B$2)","v":482},{"$f":"JSA($B31,GRUNDAVDRAG($B31+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B31,GRUNDAVDRAG($B31+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B31,GRUNDAVDRAG($B31+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B31,GRUNDAVDRAG($B31+P$3),Deltagandeskatter!$B$2)","v":385},null,19000,25500,34500,32800,30800,25800,null,{"v":-0.40000000000009095,"d":"-0"},{"v":6455.92,"d":"6456"},{"v":7259.120000000003,"d":"7259"},{"v":9218.440000000002,"d":"9218"},{"v":9539.64,"d":"9540"},{"v":9154.64,"d":"9155"},null,{"v":-8.0000000000018186E-4,"d":"-0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":3.1999999999970897E-4,"d":"0%"}]
[{"v":2333.3333333333335,"d":"2333"},28000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!D$3))-JSA($B32,GRUNDAVDRAG($B32+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.20000000000027285,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!E$3))-JSA($B32,GRUNDAVDRAG($B32+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.759999999998,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!F$3))-JSA($B32,GRUNDAVDRAG($B32+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":30032.199999999997,"d":"30032"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!G$3))-JSA($B32,GRUNDAVDRAG($B32+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":40246.36,"d":"40246"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!H$3))-JSA($B32,GRUNDAVDRAG($B32+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":47312.759999999995,"d":"47313"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!I$3))-JSA($B32,GRUNDAVDRAG($B32+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B32+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B32+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.759999999995,"d":"64240"}},null,{"$f":"JSA($B32,GRUNDAVDRAG($B32+K$3),Deltagandeskatter!$B$2)","v":2891},{"$f":"JSA($B32,GRUNDAVDRAG($B32+L$3),Deltagandeskatter!$B$2)","v":739},{"$f":"JSA($B32,GRUNDAVDRAG($B32+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B32,GRUNDAVDRAG($B32+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B32,GRUNDAVDRAG($B32+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B32,GRUNDAVDRAG($B32+P$3),Deltagandeskatter!$B$2)","v":739},null,19000,25700,34500,32700,30700,25700,null,{"v":-0.20000000000027285,"d":"-0"},{"v":6455.879999999999,"d":"6456"},{"v":7580.32,"d":"7580"},{"v":9571.760000000002,"d":"9572"},{"v":9892.96,"d":"9893"},{"v":9153.96,"d":"9154"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":-0.000680000000000291,"d":"-0%"}]
[{"v":2416.6666666666665,"d":"2417"},29000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!D$3))-JSA($B33,GRUNDAVDRAG($B33+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!E$3))-JSA($B33,GRUNDAVDRAG($B33+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.719999999998,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!F$3))-JSA($B33,GRUNDAVDRAG($B33+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":30353.399999999998,"d":"30353"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!G$3))-JSA($B33,GRUNDAVDRAG($B33+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":40599.68,"d":"40600"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!H$3))-JSA($B33,GRUNDAVDRAG($B33+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":47666.079999999994,"d":"47666"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!I$3))-JSA($B33,GRUNDAVDRAG($B33+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B33+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B33+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.079999999994,"d":"64240"}},null,{"$f":"JSA($B33,GRUNDAVDRAG($B33+K$3),Deltagandeskatter!$B$2)","v":3212},{"$f":"JSA($B33,GRUNDAVDRAG($B33+L$3),Deltagandeskatter!$B$2)","v":996},{"$f":"JSA($B33,GRUNDAVDRAG($B33+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B33,GRUNDAVDRAG($B33+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B33,GRUNDAVDRAG($B33+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B33,GRUNDAVDRAG($B33+P$3),Deltagandeskatter!$B$2)","v":1092},null,19000,25900,34500,32600,30600,25600,null,0,{"v":6455.839999999998,"d":"6456"},{"$f":"F33-F$4","v":{"v":7901.52,"d":"7902"}},{"v":9925.080000000002,"d":"9925"},{"v":10246.279999999999,"d":"10246"},{"v":9154.279999999999,"d":"9154"},null,{"v":2.0000000000027285E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":3.1999999999970897E-4,"d":"0%"}]
[2500,30000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!D$3))-JSA($B34,GRUNDAVDRAG($B34+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.1999999999998181,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!E$3))-JSA($B34,GRUNDAVDRAG($B34+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.68,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!F$3))-JSA($B34,GRUNDAVDRAG($B34+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":30674.6,"d":"30675"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!G$3))-JSA($B34,GRUNDAVDRAG($B34+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":40953},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!H$3))-JSA($B34,GRUNDAVDRAG($B34+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48019.4,"d":"48019"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!I$3))-JSA($B34,GRUNDAVDRAG($B34+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B34+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B34+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.399999999994,"d":"64240"}},null,{"$f":"JSA($B34,GRUNDAVDRAG($B34+K$3),Deltagandeskatter!$B$2)","v":3533},{"$f":"JSA($B34,GRUNDAVDRAG($B34+L$3),Deltagandeskatter!$B$2)","v":1253},{"$f":"JSA($B34,GRUNDAVDRAG($B34+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B34,GRUNDAVDRAG($B34+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B34,GRUNDAVDRAG($B34+O$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B34,GRUNDAVDRAG($B34+P$3),Deltagandeskatter!$B$2)","v":1445},null,19000,26100,34500,32500,30500,25500,null,{"v":0.1999999999998181,"d":"0"},{"v":6455.800000000001,"d":"6456"},{"v":8222.720000000001,"d":"8223"},{"v":10278.400000000001,"d":"10278"},{"v":10599.600000000006,"d":"10600"},{"v":9154.599999999999,"d":"9155"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-3.9999999997235139E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":3.1999999999970897E-4,"d":"0%"}]
[{"v":2583.3333333333335,"d":"2583"},31000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!D$3))-JSA($B35,GRUNDAVDRAG($B35+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.3999999999996362,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!E$3))-JSA($B35,GRUNDAVDRAG($B35+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.64,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!F$3))-JSA($B35,GRUNDAVDRAG($B35+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":30995.8,"d":"30996"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!G$3))-JSA($B35,GRUNDAVDRAG($B35+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41306.32,"d":"41306"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!H$3))-JSA($B35,GRUNDAVDRAG($B35+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48179.72,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!I$3))-JSA($B35,GRUNDAVDRAG($B35+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B35+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B35+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.72,"d":"64240"}},null,{"$f":"JSA($B35,GRUNDAVDRAG($B35+K$3),Deltagandeskatter!$B$2)","v":3854},{"$f":"JSA($B35,GRUNDAVDRAG($B35+L$3),Deltagandeskatter!$B$2)","v":1510},{"$f":"JSA($B35,GRUNDAVDRAG($B35+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B35,GRUNDAVDRAG($B35+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B35,GRUNDAVDRAG($B35+O$3),Deltagandeskatter!$B$2)","v":193},{"$f":"JSA($B35,GRUNDAVDRAG($B35+P$3),Deltagandeskatter!$B$2)","v":1799},null,19000,26300,34500,32400,30400,25400,null,{"v":0.3999999999996362,"d":"0"},{"v":6455.76,"d":"6456"},{"v":8543.920000000002,"d":"8544"},{"v":10631.720000000001,"d":"10632"},{"v":10759.920000000006,"d":"10760"},{"v":9153.920000000006,"d":"9154"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.1603199999999997,"d":"16%"},{"v":-6.7999999999301508E-4,"d":"-0%"}]
[{"v":2666.6666666666665,"d":"2667"},32000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!D$3))-JSA($B36,GRUNDAVDRAG($B36+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.4000000000005457,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!E$3))-JSA($B36,GRUNDAVDRAG($B36+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.599999999999,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!F$3))-JSA($B36,GRUNDAVDRAG($B36+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":31317},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!G$3))-JSA($B36,GRUNDAVDRAG($B36+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41659.64,"d":"41660"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!H$3))-JSA($B36,GRUNDAVDRAG($B36+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48180.04,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!I$3))-JSA($B36,GRUNDAVDRAG($B36+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B36+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B36+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.03999999999,"d":"64240"}},null,{"$f":"JSA($B36,GRUNDAVDRAG($B36+K$3),Deltagandeskatter!$B$2)","v":4176},{"$f":"JSA($B36,GRUNDAVDRAG($B36+L$3),Deltagandeskatter!$B$2)","v":1767},{"$f":"JSA($B36,GRUNDAVDRAG($B36+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B36,GRUNDAVDRAG($B36+N$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B36,GRUNDAVDRAG($B36+O$3),Deltagandeskatter!$B$2)","v":546},{"$f":"JSA($B36,GRUNDAVDRAG($B36+P$3),Deltagandeskatter!$B$2)","v":2152},null,19000,26500,34500,32300,30300,25300,null,{"v":-0.4000000000005457,"d":"-0"},{"v":6455.719999999999,"d":"6456"},{"v":8865.120000000003,"d":"8865"},{"v":10985.04,"d":"10985"},{"v":10760.240000000005,"d":"10760"},{"v":9154.239999999998,"d":"9154"},null,{"v":-8.0000000000018186E-4,"d":"-0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.19999999992433E-4,"d":"0%"}]
[2750,33000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!D$3))-JSA($B37,GRUNDAVDRAG($B37+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.1999999999998181,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!E$3))-JSA($B37,GRUNDAVDRAG($B37+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.559999999998,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!F$3))-JSA($B37,GRUNDAVDRAG($B37+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":31638.199999999997,"d":"31638"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!G$3))-JSA($B37,GRUNDAVDRAG($B37+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41755.96,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!H$3))-JSA($B37,GRUNDAVDRAG($B37+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48180.36,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!I$3))-JSA($B37,GRUNDAVDRAG($B37+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B37+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B37+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.36,"d":"64240"}},null,{"$f":"JSA($B37,GRUNDAVDRAG($B37+K$3),Deltagandeskatter!$B$2)","v":4497},{"$f":"JSA($B37,GRUNDAVDRAG($B37+L$3),Deltagandeskatter!$B$2)","v":2024},{"$f":"JSA($B37,GRUNDAVDRAG($B37+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B37,GRUNDAVDRAG($B37+N$3),Deltagandeskatter!$B$2)","v":257},{"$f":"JSA($B37,GRUNDAVDRAG($B37+O$3),Deltagandeskatter!$B$2)","v":899},{"$f":"JSA($B37,GRUNDAVDRAG($B37+P$3),Deltagandeskatter!$B$2)","v":2505},null,19000,26700,34500,32200,30200,25200,null,{"v":-0.1999999999998181,"d":"-0"},{"v":6455.6799999999985,"d":"6456"},{"v":9186.32,"d":"9186"},{"v":11081.36,"d":"11081"},{"v":10760.560000000005,"d":"10761"},{"v":9154.560000000005,"d":"9155"},null,{"v":2.0000000000072759E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.09631999999999971,"d":"10%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.2000000000698494E-4,"d":"0%"}]
[{"v":2833.3333333333335,"d":"2833"},34000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!D$3))-JSA($B38,GRUNDAVDRAG($B38+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!E$3))-JSA($B38,GRUNDAVDRAG($B38+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16059.52,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!F$3))-JSA($B38,GRUNDAVDRAG($B38+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":31959.399999999998,"d":"31959"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!G$3))-JSA($B38,GRUNDAVDRAG($B38+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41756.28,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!H$3))-JSA($B38,GRUNDAVDRAG($B38+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48179.68,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!I$3))-JSA($B38,GRUNDAVDRAG($B38+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B38+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B38+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.67999999999,"d":"64240"}},null,{"$f":"JSA($B38,GRUNDAVDRAG($B38+K$3),Deltagandeskatter!$B$2)","v":4818},{"$f":"JSA($B38,GRUNDAVDRAG($B38+L$3),Deltagandeskatter!$B$2)","v":2281},{"$f":"JSA($B38,GRUNDAVDRAG($B38+M$3),Deltagandeskatter!$B$2)","v":0},{"$f":"JSA($B38,GRUNDAVDRAG($B38+N$3),Deltagandeskatter!$B$2)","v":610},{"$f":"JSA($B38,GRUNDAVDRAG($B38+O$3),Deltagandeskatter!$B$2)","v":1253},{"$f":"JSA($B38,GRUNDAVDRAG($B38+P$3),Deltagandeskatter!$B$2)","v":2859},null,19000,26900,34500,32100,30100,25100,null,0,{"v":6455.640000000001,"d":"6456"},{"v":9507.52,"d":"9508"},{"v":11081.68,"d":"11082"},{"v":10759.880000000005,"d":"10760"},{"$f":"I38-I$4","v":{"v":9153.879999999997,"d":"9154"}},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-3.9999999997235139E-5,"d":"-0%"},{"v":0.3212000000000007,"d":"32%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":-0.000680000000000291,"d":"-0%"},{"v":-0.000680000000007567,"d":"-0%"}]
[{"v":2916.6666666666665,"d":"2917"},35000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!D$3))-JSA($B39,GRUNDAVDRAG($B39+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.1999999999998181,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!E$3))-JSA($B39,GRUNDAVDRAG($B39+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.48,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!F$3))-JSA($B39,GRUNDAVDRAG($B39+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32119.6,"d":"32120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!G$3))-JSA($B39,GRUNDAVDRAG($B39+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41755.6,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!H$3))-JSA($B39,GRUNDAVDRAG($B39+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":48180},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!I$3))-JSA($B39,GRUNDAVDRAG($B39+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B39+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B39+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":64240},null,{"$f":"JSA($B39,GRUNDAVDRAG($B39+K$3),Deltagandeskatter!$B$2)","v":5139},{"$f":"JSA($B39,GRUNDAVDRAG($B39+L$3),Deltagandeskatter!$B$2)","v":2537},{"$f":"JSA($B39,GRUNDAVDRAG($B39+M$3),Deltagandeskatter!$B$2)","v":161},{"$f":"JSA($B39,GRUNDAVDRAG($B39+N$3),Deltagandeskatter!$B$2)","v":964},{"$f":"JSA($B39,GRUNDAVDRAG($B39+O$3),Deltagandeskatter!$B$2)","v":1606},{"$f":"JSA($B39,GRUNDAVDRAG($B39+P$3),Deltagandeskatter!$B$2)","v":3212},null,19000,27100,34500,32000,30000,25000,null,{"v":0.1999999999998181,"d":"0"},{"v":6456.6,"d":"6457"},{"v":9667.720000000001,"d":"9668"},11081,{"$f":"H39-H$4","v":{"v":10760.200000000004,"d":"10760"}},{"v":9154.200000000004,"d":"9154"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":9.5999999999912692E-4,"d":"0%"},{"v":0.16020000000000073,"d":"16%"},{"v":-0.000680000000000291,"d":"-0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.2000000000698494E-4,"d":"0%"}]
[3000,36000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!D$3))-JSA($B40,GRUNDAVDRAG($B40+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.3999999999996362,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!E$3))-JSA($B40,GRUNDAVDRAG($B40+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.439999999999,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!F$3))-JSA($B40,GRUNDAVDRAG($B40+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32119.8,"d":"32120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!G$3))-JSA($B40,GRUNDAVDRAG($B40+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41755.92,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!H$3))-JSA($B40,GRUNDAVDRAG($B40+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48180.32,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!I$3))-JSA($B40,GRUNDAVDRAG($B40+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B40+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B40+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.31999999999,"d":"64240"}},null,{"$f":"JSA($B40,GRUNDAVDRAG($B40+K$3),Deltagandeskatter!$B$2)","v":5460},{"$f":"JSA($B40,GRUNDAVDRAG($B40+L$3),Deltagandeskatter!$B$2)","v":2794},{"$f":"JSA($B40,GRUNDAVDRAG($B40+M$3),Deltagandeskatter!$B$2)","v":482},{"$f":"JSA($B40,GRUNDAVDRAG($B40+N$3),Deltagandeskatter!$B$2)","v":1317},{"$f":"JSA($B40,GRUNDAVDRAG($B40+O$3),Deltagandeskatter!$B$2)","v":1959},{"$f":"JSA($B40,GRUNDAVDRAG($B40+P$3),Deltagandeskatter!$B$2)","v":3565},null,19000,27300,34500,31900,29900,24900,null,{"v":0.3999999999996362,"d":"0"},{"v":6456.5599999999995,"d":"6457"},{"v":9667.920000000002,"d":"9668"},{"v":11081.32,"d":"11081"},{"v":10760.520000000004,"d":"10761"},{"v":9154.519999999997,"d":"9155"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":2.0000000000072759E-4,"d":"0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.19999999992433E-4,"d":"0%"}]
[{"v":3083.3333333333335,"d":"3083"},37000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!D$3))-JSA($B41,GRUNDAVDRAG($B41+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.4000000000005457,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!E$3))-JSA($B41,GRUNDAVDRAG($B41+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.399999999998,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!F$3))-JSA($B41,GRUNDAVDRAG($B41+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":32120},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!G$3))-JSA($B41,GRUNDAVDRAG($B41+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41756.24,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!H$3))-JSA($B41,GRUNDAVDRAG($B41+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48179.64,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!I$3))-JSA($B41,GRUNDAVDRAG($B41+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B41+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B41+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.64,"d":"64240"}},null,{"$f":"JSA($B41,GRUNDAVDRAG($B41+K$3),Deltagandeskatter!$B$2)","v":5782},{"$f":"JSA($B41,GRUNDAVDRAG($B41+L$3),Deltagandeskatter!$B$2)","v":3051},{"$f":"JSA($B41,GRUNDAVDRAG($B41+M$3),Deltagandeskatter!$B$2)","v":803},{"$f":"JSA($B41,GRUNDAVDRAG($B41+N$3),Deltagandeskatter!$B$2)","v":1670},{"$f":"JSA($B41,GRUNDAVDRAG($B41+O$3),Deltagandeskatter!$B$2)","v":2313},{"$f":"JSA($B41,GRUNDAVDRAG($B41+P$3),Deltagandeskatter!$B$2)","v":3919},null,19000,27500,34500,31800,29800,24800,null,{"v":-0.4000000000005457,"d":"-0"},{"v":6456.519999999999,"d":"6457"},{"v":9668.120000000003,"d":"9668"},{"v":11081.64,"d":"11082"},{"v":10759.840000000004,"d":"10760"},{"v":9153.840000000004,"d":"9154"},null,{"v":-8.0000000000018186E-4,"d":"-0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":2.0000000000072759E-4,"d":"0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":-0.000680000000000291,"d":"-0%"},{"v":-6.7999999999301508E-4,"d":"-0%"}]
[{"v":3166.6666666666665,"d":"3167"},38000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!D$3))-JSA($B42,GRUNDAVDRAG($B42+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":-0.2000000000007276,"d":"-0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!E$3))-JSA($B42,GRUNDAVDRAG($B42+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.36,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!F$3))-JSA($B42,GRUNDAVDRAG($B42+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32120.199999999997,"d":"32120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!G$3))-JSA($B42,GRUNDAVDRAG($B42+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41755.56,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!H$3))-JSA($B42,GRUNDAVDRAG($B42+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48179.96,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!I$3))-JSA($B42,GRUNDAVDRAG($B42+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B42+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B42+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.95999999999,"d":"64240"}},null,{"$f":"JSA($B42,GRUNDAVDRAG($B42+K$3),Deltagandeskatter!$B$2)","v":6103},{"$f":"JSA($B42,GRUNDAVDRAG($B42+L$3),Deltagandeskatter!$B$2)","v":3308},{"$f":"JSA($B42,GRUNDAVDRAG($B42+M$3),Deltagandeskatter!$B$2)","v":1124},{"$f":"JSA($B42,GRUNDAVDRAG($B42+N$3),Deltagandeskatter!$B$2)","v":2024},{"$f":"JSA($B42,GRUNDAVDRAG($B42+O$3),Deltagandeskatter!$B$2)","v":2666},{"$f":"JSA($B42,GRUNDAVDRAG($B42+P$3),Deltagandeskatter!$B$2)","v":4272},null,19000,27700,34500,31700,29700,24700,null,{"v":-0.2000000000007276,"d":"-0"},{"v":6456.480000000001,"d":"6456"},{"v":9668.32,"d":"9668"},{"v":11080.96,"d":"11081"},{"v":10760.160000000003,"d":"10760"},{"v":9154.159999999996,"d":"9154"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-3.9999999997235139E-5,"d":"-0%"},{"v":1.999999999970896E-4,"d":"0%"},{"v":-0.000680000000000291,"d":"-0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.19999999992433E-4,"d":"0%"}]
[3250,39000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!D$3))-JSA($B43,GRUNDAVDRAG($B43+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":0},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!E$3))-JSA($B43,GRUNDAVDRAG($B43+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.32,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!F$3))-JSA($B43,GRUNDAVDRAG($B43+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32120.4,"d":"32120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!G$3))-JSA($B43,GRUNDAVDRAG($B43+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41755.88,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!H$3))-JSA($B43,GRUNDAVDRAG($B43+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48180.28,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!I$3))-JSA($B43,GRUNDAVDRAG($B43+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B43+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B43+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64240.28,"d":"64240"}},null,{"$f":"JSA($B43,GRUNDAVDRAG($B43+K$3),Deltagandeskatter!$B$2)","v":6424},{"$f":"JSA($B43,GRUNDAVDRAG($B43+L$3),Deltagandeskatter!$B$2)","v":3565},{"$f":"JSA($B43,GRUNDAVDRAG($B43+M$3),Deltagandeskatter!$B$2)","v":1445},{"$f":"JSA($B43,GRUNDAVDRAG($B43+N$3),Deltagandeskatter!$B$2)","v":2377},{"$f":"JSA($B43,GRUNDAVDRAG($B43+O$3),Deltagandeskatter!$B$2)","v":3019},{"$f":"JSA($B43,GRUNDAVDRAG($B43+P$3),Deltagandeskatter!$B$2)","v":4625},null,19000,27900,34500,31600,29600,24600,null,0,{"v":6456.4400000000005,"d":"6456"},{"v":9668.520000000004,"d":"9669"},{"v":11081.279999999999,"d":"11081"},{"v":10760.480000000003,"d":"10760"},{"v":9154.480000000003,"d":"9154"},null,{"v":2.0000000000072759E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":2.0000000000436558E-4,"d":"0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":3.2000000000698494E-4,"d":"0%"}]
[{"v":3333.3333333333335,"d":"3333"},40000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!D$3))-JSA($B44,GRUNDAVDRAG($B44+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":0.1999999999998181,"d":"0"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!E$3))-JSA($B44,GRUNDAVDRAG($B44+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16060.279999999999,"d":"16060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!F$3))-JSA($B44,GRUNDAVDRAG($B44+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32119.6,"d":"32120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!G$3))-JSA($B44,GRUNDAVDRAG($B44+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41756.2,"d":"41756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!H$3))-JSA($B44,GRUNDAVDRAG($B44+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48179.6,"d":"48180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!I$3))-JSA($B44,GRUNDAVDRAG($B44+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B44+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B44+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64239.59999999999,"d":"64240"}},null,{"$f":"JSA($B44,GRUNDAVDRAG($B44+K$3),Deltagandeskatter!$B$2)","v":6745},{"$f":"JSA($B44,GRUNDAVDRAG($B44+L$3),Deltagandeskatter!$B$2)","v":3822},{"$f":"JSA($B44,GRUNDAVDRAG($B44+M$3),Deltagandeskatter!$B$2)","v":1767},{"$f":"JSA($B44,GRUNDAVDRAG($B44+N$3),Deltagandeskatter!$B$2)","v":2730},{"$f":"JSA($B44,GRUNDAVDRAG($B44+O$3),Deltagandeskatter!$B$2)","v":3373},{"$f":"JSA($B44,GRUNDAVDRAG($B44+P$3),Deltagandeskatter!$B$2)","v":4979},null,19000,28100,34500,31500,29500,24500,null,{"v":0.1999999999998181,"d":"0"},{"v":6456.4,"d":"6456"},{"v":9667.720000000001,"d":"9668"},{"v":11081.599999999999,"d":"11082"},{"v":10759.800000000003,"d":"10760"},{"v":9153.799999999996,"d":"9154"},null,{"v":1.9999999999981811E-4,"d":"0%"},{"v":-4.0000000000873118E-5,"d":"-0%"},{"v":-8.0000000000291036E-4,"d":"-0%"},{"v":3.1999999999970897E-4,"d":"0%"},{"v":-0.000680000000000291,"d":"-0%"},{"v":-0.000680000000007567,"d":"-0%"}]
[{"v":3416.6666666666665,"d":"3417"},41000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!D$3))-JSA($B45,GRUNDAVDRAG($B45+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":49.399999999999636,"d":"49"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!E$3))-JSA($B45,GRUNDAVDRAG($B45+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16110.239999999998,"d":"16110"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!F$3))-JSA($B45,GRUNDAVDRAG($B45+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32169.92,"d":"32170"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!G$3))-JSA($B45,GRUNDAVDRAG($B45+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":41805.52,"d":"41806"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!H$3))-JSA($B45,GRUNDAVDRAG($B45+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48229.92,"d":"48230"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!I$3))-JSA($B45,GRUNDAVDRAG($B45+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B45+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B45+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64289.92,"d":"64290"}},null,{"$f":"JSA($B45,GRUNDAVDRAG($B45+K$3),Deltagandeskatter!$B$2)","v":7017},{"$f":"JSA($B45,GRUNDAVDRAG($B45+L$3),Deltagandeskatter!$B$2)","v":4029},{"$f":"JSA($B45,GRUNDAVDRAG($B45+M$3),Deltagandeskatter!$B$2)","v":2070},{"$f":"JSA($B45,GRUNDAVDRAG($B45+N$3),Deltagandeskatter!$B$2)","v":3034},{"$f":"JSA($B45,GRUNDAVDRAG($B45+O$3),Deltagandeskatter!$B$2)","v":3676},{"$f":"JSA($B45,GRUNDAVDRAG($B45+P$3),Deltagandeskatter!$B$2)","v":5282},null,19000,28300,34400,31400,29400,24400,null,{"v":49.399999999999636,"d":"49"},{"v":6506.359999999999,"d":"6506"},{"v":9718.04,"d":"9718"},{"v":11130.919999999998,"d":"11131"},{"v":10810.120000000003,"d":"10810"},{"v":9204.120000000003,"d":"9204"},null,{"v":0.04919999999999982,"d":"5%"},{"v":0.04995999999999913,"d":"5%"},{"v":0.05031999999999971,"d":"5%"},{"v":0.04931999999999971,"d":"5%"},{"v":0.05031999999999971,"d":"5%"},{"v":0.050320000000006984,"d":"5%"}]
[3500,42000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!D$3))-JSA($B46,GRUNDAVDRAG($B46+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":264.59999999999945,"d":"265"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!E$3))-JSA($B46,GRUNDAVDRAG($B46+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16324.2,"d":"16324"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!F$3))-JSA($B46,GRUNDAVDRAG($B46+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32384.239999999998,"d":"32384"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!G$3))-JSA($B46,GRUNDAVDRAG($B46+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":42019.84,"d":"42020"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!H$3))-JSA($B46,GRUNDAVDRAG($B46+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48444.24,"d":"48444"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!I$3))-JSA($B46,GRUNDAVDRAG($B46+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B46+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B46+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64504.23999999999,"d":"64504"}},null,{"$f":"JSA($B46,GRUNDAVDRAG($B46+K$3),Deltagandeskatter!$B$2)","v":7123},{"$f":"JSA($B46,GRUNDAVDRAG($B46+L$3),Deltagandeskatter!$B$2)","v":4072},{"$f":"JSA($B46,GRUNDAVDRAG($B46+M$3),Deltagandeskatter!$B$2)","v":2209},{"$f":"JSA($B46,GRUNDAVDRAG($B46+N$3),Deltagandeskatter!$B$2)","v":3173},{"$f":"JSA($B46,GRUNDAVDRAG($B46+O$3),Deltagandeskatter!$B$2)","v":3815},{"$f":"JSA($B46,GRUNDAVDRAG($B46+P$3),Deltagandeskatter!$B$2)","v":5421},null,19000,28500,34300,31300,29300,24300,null,{"v":264.59999999999945,"d":"265"},{"v":6720.3200000000015,"d":"6720"},{"v":9932.36,"d":"9932"},{"v":11345.239999999998,"d":"11345"},{"v":11024.440000000002,"d":"11024"},{"v":9418.439999999995,"d":"9418"},null,{"v":0.2151999999999998,"d":"22%"},{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":3583.3333333333335,"d":"3583"},43000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!D$3))-JSA($B47,GRUNDAVDRAG($B47+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":478.7999999999993,"d":"479"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!E$3))-JSA($B47,GRUNDAVDRAG($B47+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16539.16,"d":"16539"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!F$3))-JSA($B47,GRUNDAVDRAG($B47+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32598.559999999998,"d":"32599"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!G$3))-JSA($B47,GRUNDAVDRAG($B47+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":42235.159999999996,"d":"42235"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!H$3))-JSA($B47,GRUNDAVDRAG($B47+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48658.56,"d":"48659"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!I$3))-JSA($B47,GRUNDAVDRAG($B47+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B47+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B47+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64718.56,"d":"64719"}},null,{"$f":"JSA($B47,GRUNDAVDRAG($B47+K$3),Deltagandeskatter!$B$2)","v":7230},{"$f":"JSA($B47,GRUNDAVDRAG($B47+L$3),Deltagandeskatter!$B$2)","v":4114},{"$f":"JSA($B47,GRUNDAVDRAG($B47+M$3),Deltagandeskatter!$B$2)","v":2348},{"$f":"JSA($B47,GRUNDAVDRAG($B47+N$3),Deltagandeskatter!$B$2)","v":3311},{"$f":"JSA($B47,GRUNDAVDRAG($B47+O$3),Deltagandeskatter!$B$2)","v":3954},{"$f":"JSA($B47,GRUNDAVDRAG($B47+P$3),Deltagandeskatter!$B$2)","v":5560},null,19000,28700,34200,31200,29200,24200,null,{"v":478.7999999999993,"d":"479"},{"v":6935.280000000001,"d":"6935"},{"v":10146.68,"d":"10147"},{"v":11560.559999999998,"d":"11561"},{"v":11238.760000000002,"d":"11239"},{"v":9632.760000000002,"d":"9633"},null,{"v":0.2141999999999998,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":3666.6666666666665,"d":"3667"},44000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!D$3))-JSA($B48,GRUNDAVDRAG($B48+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":693},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!E$3))-JSA($B48,GRUNDAVDRAG($B48+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16753.12,"d":"16753"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!F$3))-JSA($B48,GRUNDAVDRAG($B48+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":32813.88,"d":"32814"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!G$3))-JSA($B48,GRUNDAVDRAG($B48+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":42449.479999999996,"d":"42449"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!H$3))-JSA($B48,GRUNDAVDRAG($B48+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":48873.88,"d":"48874"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!I$3))-JSA($B48,GRUNDAVDRAG($B48+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B48+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B48+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":64933.87999999999,"d":"64934"}},null,{"$f":"JSA($B48,GRUNDAVDRAG($B48+K$3),Deltagandeskatter!$B$2)","v":7337},{"$f":"JSA($B48,GRUNDAVDRAG($B48+L$3),Deltagandeskatter!$B$2)","v":4157},{"$f":"JSA($B48,GRUNDAVDRAG($B48+M$3),Deltagandeskatter!$B$2)","v":2486},{"$f":"JSA($B48,GRUNDAVDRAG($B48+N$3),Deltagandeskatter!$B$2)","v":3450},{"$f":"JSA($B48,GRUNDAVDRAG($B48+O$3),Deltagandeskatter!$B$2)","v":4092},{"$f":"JSA($B48,GRUNDAVDRAG($B48+P$3),Deltagandeskatter!$B$2)","v":5698},null,19000,28900,34100,31100,29100,24100,null,693,{"v":7149.24,"d":"7149"},10362,{"v":11774.879999999997,"d":"11775"},{"v":11454.080000000002,"d":"11454"},{"v":9848.079999999994,"d":"9848"},null,{"v":0.21420000000000072,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[3750,45000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!D$3))-JSA($B49,GRUNDAVDRAG($B49+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":908.0799999999999,"d":"908"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!E$3))-JSA($B49,GRUNDAVDRAG($B49+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":16968.079999999998,"d":"16968"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!F$3))-JSA($B49,GRUNDAVDRAG($B49+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":33028.2,"d":"33028"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!G$3))-JSA($B49,GRUNDAVDRAG($B49+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":42663.799999999996,"d":"42664"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!H$3))-JSA($B49,GRUNDAVDRAG($B49+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":49088.2,"d":"49088"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!I$3))-JSA($B49,GRUNDAVDRAG($B49+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B49+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B49+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":65148.2,"d":"65148"}},null,{"$f":"JSA($B49,GRUNDAVDRAG($B49+K$3),Deltagandeskatter!$B$2)","v":7411},{"$f":"JSA($B49,GRUNDAVDRAG($B49+L$3),Deltagandeskatter!$B$2)","v":4199},{"$f":"JSA($B49,GRUNDAVDRAG($B49+M$3),Deltagandeskatter!$B$2)","v":2625},{"$f":"JSA($B49,GRUNDAVDRAG($B49+N$3),Deltagandeskatter!$B$2)","v":3589},{"$f":"JSA($B49,GRUNDAVDRAG($B49+O$3),Deltagandeskatter!$B$2)","v":4231},{"$f":"JSA($B49,GRUNDAVDRAG($B49+P$3),Deltagandeskatter!$B$2)","v":5837},null,19100,29100,34000,31000,29000,24000,null,{"v":908.0799999999999,"d":"908"},{"v":7364.199999999999,"d":"7364"},{"v":10576.32,"d":"10576"},{"v":11989.199999999997,"d":"11989"},{"v":11668.400000000001,"d":"11668"},{"v":10062.400000000001,"d":"10062"},null,{"v":0.21507999999999994,"d":"22%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":3833.3333333333335,"d":"3833"},46000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!D$3))-JSA($B50,GRUNDAVDRAG($B50+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":1123.039999999999,"d":"1123"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!E$3))-JSA($B50,GRUNDAVDRAG($B50+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":17183.039999999997,"d":"17183"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!F$3))-JSA($B50,GRUNDAVDRAG($B50+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":33242.52,"d":"33243"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!G$3))-JSA($B50,GRUNDAVDRAG($B50+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":42878.119999999995,"d":"42878"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!H$3))-JSA($B50,GRUNDAVDRAG($B50+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":49302.52,"d":"49303"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!I$3))-JSA($B50,GRUNDAVDRAG($B50+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B50+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B50+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":65362.51999999999,"d":"65363"}},null,{"$f":"JSA($B50,GRUNDAVDRAG($B50+K$3),Deltagandeskatter!$B$2)","v":7453},{"$f":"JSA($B50,GRUNDAVDRAG($B50+L$3),Deltagandeskatter!$B$2)","v":4241},{"$f":"JSA($B50,GRUNDAVDRAG($B50+M$3),Deltagandeskatter!$B$2)","v":2764},{"$f":"JSA($B50,GRUNDAVDRAG($B50+N$3),Deltagandeskatter!$B$2)","v":3728},{"$f":"JSA($B50,GRUNDAVDRAG($B50+O$3),Deltagandeskatter!$B$2)","v":4370},{"$f":"JSA($B50,GRUNDAVDRAG($B50+P$3),Deltagandeskatter!$B$2)","v":5976},null,19300,29300,33900,30900,28900,23900,null,{"v":1123.039999999999,"d":"1123"},{"v":7579.159999999998,"d":"7579"},{"v":10790.64,"d":"10791"},{"v":12203.519999999997,"d":"12204"},{"v":11882.720000000001,"d":"11883"},{"v":10276.719999999994,"d":"10277"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":3916.6666666666665,"d":"3917"},47000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!D$3))-JSA($B51,GRUNDAVDRAG($B51+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":1337},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!E$3))-JSA($B51,GRUNDAVDRAG($B51+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":17397},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!F$3))-JSA($B51,GRUNDAVDRAG($B51+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":33456.84,"d":"33457"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!G$3))-JSA($B51,GRUNDAVDRAG($B51+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":43093.439999999995,"d":"43093"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!H$3))-JSA($B51,GRUNDAVDRAG($B51+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":49516.84,"d":"49517"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!I$3))-JSA($B51,GRUNDAVDRAG($B51+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B51+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B51+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":65576.84,"d":"65577"}},null,{"$f":"JSA($B51,GRUNDAVDRAG($B51+K$3),Deltagandeskatter!$B$2)","v":7496},{"$f":"JSA($B51,GRUNDAVDRAG($B51+L$3),Deltagandeskatter!$B$2)","v":4284},{"$f":"JSA($B51,GRUNDAVDRAG($B51+M$3),Deltagandeskatter!$B$2)","v":2903},{"$f":"JSA($B51,GRUNDAVDRAG($B51+N$3),Deltagandeskatter!$B$2)","v":3866},{"$f":"JSA($B51,GRUNDAVDRAG($B51+O$3),Deltagandeskatter!$B$2)","v":4509},{"$f":"JSA($B51,GRUNDAVDRAG($B51+P$3),Deltagandeskatter!$B$2)","v":6115},null,19500,29500,33800,30800,28800,23800,null,1337,{"v":7793.120000000001,"d":"7793"},{"v":11004.96,"d":"11005"},{"v":12418.839999999997,"d":"12419"},{"v":12097.04,"d":"12097"},{"v":10491.04,"d":"10491"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[4000,48000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!D$3))-JSA($B52,GRUNDAVDRAG($B52+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":1551.9599999999991,"d":"1552"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!E$3))-JSA($B52,GRUNDAVDRAG($B52+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":17611.96,"d":"17612"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!F$3))-JSA($B52,GRUNDAVDRAG($B52+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":33672.159999999996,"d":"33672"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!G$3))-JSA($B52,GRUNDAVDRAG($B52+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":43307.759999999995,"d":"43308"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!H$3))-JSA($B52,GRUNDAVDRAG($B52+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":49732.159999999996,"d":"49732"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!I$3))-JSA($B52,GRUNDAVDRAG($B52+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B52+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B52+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":65792.16,"d":"65792"}},null,{"$f":"JSA($B52,GRUNDAVDRAG($B52+K$3),Deltagandeskatter!$B$2)","v":7538},{"$f":"JSA($B52,GRUNDAVDRAG($B52+L$3),Deltagandeskatter!$B$2)","v":4326},{"$f":"JSA($B52,GRUNDAVDRAG($B52+M$3),Deltagandeskatter!$B$2)","v":3041},{"$f":"JSA($B52,GRUNDAVDRAG($B52+N$3),Deltagandeskatter!$B$2)","v":4005},{"$f":"JSA($B52,GRUNDAVDRAG($B52+O$3),Deltagandeskatter!$B$2)","v":4647},{"$f":"JSA($B52,GRUNDAVDRAG($B52+P$3),Deltagandeskatter!$B$2)","v":6253},null,19700,29700,33700,30700,28700,23700,null,{"v":1551.9599999999991,"d":"1552"},{"v":8008.08,"d":"8008"},{"v":11220.279999999999,"d":"11220"},{"v":12633.159999999996,"d":"12633"},{"v":12312.36,"d":"12312"},{"v":10706.360000000008,"d":"10706"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":4083.3333333333335,"d":"4083"},49000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!D$3))-JSA($B53,GRUNDAVDRAG($B53+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":1765.92,"d":"1766"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!E$3))-JSA($B53,GRUNDAVDRAG($B53+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":17825.92,"d":"17826"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!F$3))-JSA($B53,GRUNDAVDRAG($B53+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":33886.479999999996,"d":"33886"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!G$3))-JSA($B53,GRUNDAVDRAG($B53+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":43522.079999999994,"d":"43522"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!H$3))-JSA($B53,GRUNDAVDRAG($B53+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":49946.479999999996,"d":"49946"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!I$3))-JSA($B53,GRUNDAVDRAG($B53+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B53+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B53+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":66006.48,"d":"66006"}},null,{"$f":"JSA($B53,GRUNDAVDRAG($B53+K$3),Deltagandeskatter!$B$2)","v":7581},{"$f":"JSA($B53,GRUNDAVDRAG($B53+L$3),Deltagandeskatter!$B$2)","v":4369},{"$f":"JSA($B53,GRUNDAVDRAG($B53+M$3),Deltagandeskatter!$B$2)","v":3180},{"$f":"JSA($B53,GRUNDAVDRAG($B53+N$3),Deltagandeskatter!$B$2)","v":4144},{"$f":"JSA($B53,GRUNDAVDRAG($B53+O$3),Deltagandeskatter!$B$2)","v":4786},{"$f":"JSA($B53,GRUNDAVDRAG($B53+P$3),Deltagandeskatter!$B$2)","v":6392},null,19900,29900,33600,30600,28600,23600,null,{"v":1765.92,"d":"1766"},{"v":8222.039999999999,"d":"8222"},{"v":11434.599999999999,"d":"11435"},{"v":12847.479999999996,"d":"12847"},{"v":12526.68,"d":"12527"},{"v":10920.68,"d":"10921"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":4166.666666666667,"d":"4167"},50000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!D$3))-JSA($B54,GRUNDAVDRAG($B54+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":1980.8799999999992,"d":"1981"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!E$3))-JSA($B54,GRUNDAVDRAG($B54+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":18040.879999999997,"d":"18041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!F$3))-JSA($B54,GRUNDAVDRAG($B54+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":34100.799999999996,"d":"34101"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!G$3))-JSA($B54,GRUNDAVDRAG($B54+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":43736.4,"d":"43736"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!H$3))-JSA($B54,GRUNDAVDRAG($B54+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":50160.799999999996,"d":"50161"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!I$3))-JSA($B54,GRUNDAVDRAG($B54+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B54+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B54+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":66220.8,"d":"66221"}},null,{"$f":"JSA($B54,GRUNDAVDRAG($B54+K$3),Deltagandeskatter!$B$2)","v":7623},{"$f":"JSA($B54,GRUNDAVDRAG($B54+L$3),Deltagandeskatter!$B$2)","v":4411},{"$f":"JSA($B54,GRUNDAVDRAG($B54+M$3),Deltagandeskatter!$B$2)","v":3319},{"$f":"JSA($B54,GRUNDAVDRAG($B54+N$3),Deltagandeskatter!$B$2)","v":4283},{"$f":"JSA($B54,GRUNDAVDRAG($B54+O$3),Deltagandeskatter!$B$2)","v":4925},{"$f":"JSA($B54,GRUNDAVDRAG($B54+P$3),Deltagandeskatter!$B$2)","v":6531},null,20100,30100,33500,30500,28500,23500,null,{"v":1980.8799999999992,"d":"1981"},{"v":8436.999999999998,"d":"8437"},{"v":11648.919999999998,"d":"11649"},{"v":13061.800000000003,"d":"13062"},12741,{"v":11135.000000000007,"d":"11135"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[4250,51000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!D$3))-JSA($B55,GRUNDAVDRAG($B55+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":2195.84,"d":"2196"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!E$3))-JSA($B55,GRUNDAVDRAG($B55+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":18255.84,"d":"18256"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!F$3))-JSA($B55,GRUNDAVDRAG($B55+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":34315.119999999995,"d":"34315"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!G$3))-JSA($B55,GRUNDAVDRAG($B55+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":43951.72,"d":"43952"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!H$3))-JSA($B55,GRUNDAVDRAG($B55+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":50375.119999999995,"d":"50375"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!I$3))-JSA($B55,GRUNDAVDRAG($B55+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B55+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B55+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":66435.12,"d":"66435"}},null,{"$f":"JSA($B55,GRUNDAVDRAG($B55+K$3),Deltagandeskatter!$B$2)","v":7665},{"$f":"JSA($B55,GRUNDAVDRAG($B55+L$3),Deltagandeskatter!$B$2)","v":4453},{"$f":"JSA($B55,GRUNDAVDRAG($B55+M$3),Deltagandeskatter!$B$2)","v":3458},{"$f":"JSA($B55,GRUNDAVDRAG($B55+N$3),Deltagandeskatter!$B$2)","v":4421},{"$f":"JSA($B55,GRUNDAVDRAG($B55+O$3),Deltagandeskatter!$B$2)","v":5064},{"$f":"JSA($B55,GRUNDAVDRAG($B55+P$3),Deltagandeskatter!$B$2)","v":6670},null,20300,30300,33400,30400,28400,23400,null,{"v":2195.84,"d":"2196"},{"v":8651.960000000001,"d":"8652"},{"v":11863.239999999998,"d":"11863"},{"v":13277.120000000003,"d":"13277"},{"v":12955.32,"d":"12955"},{"v":11349.32,"d":"11349"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":4333.333333333333,"d":"4333"},52000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!D$3))-JSA($B56,GRUNDAVDRAG($B56+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":2409.7999999999993,"d":"2410"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!E$3))-JSA($B56,GRUNDAVDRAG($B56+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":18469.8,"d":"18470"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!F$3))-JSA($B56,GRUNDAVDRAG($B56+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":34530.439999999995,"d":"34530"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!G$3))-JSA($B56,GRUNDAVDRAG($B56+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":44166.04,"d":"44166"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!H$3))-JSA($B56,GRUNDAVDRAG($B56+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":50590.439999999995,"d":"50590"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!I$3))-JSA($B56,GRUNDAVDRAG($B56+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B56+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B56+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":66650.44,"d":"66650"}},null,{"$f":"JSA($B56,GRUNDAVDRAG($B56+K$3),Deltagandeskatter!$B$2)","v":7708},{"$f":"JSA($B56,GRUNDAVDRAG($B56+L$3),Deltagandeskatter!$B$2)","v":4496},{"$f":"JSA($B56,GRUNDAVDRAG($B56+M$3),Deltagandeskatter!$B$2)","v":3596},{"$f":"JSA($B56,GRUNDAVDRAG($B56+N$3),Deltagandeskatter!$B$2)","v":4560},{"$f":"JSA($B56,GRUNDAVDRAG($B56+O$3),Deltagandeskatter!$B$2)","v":5202},{"$f":"JSA($B56,GRUNDAVDRAG($B56+P$3),Deltagandeskatter!$B$2)","v":6808},null,20500,30500,33300,30300,28300,23300,null,{"$f":"D56-D$4","v":{"v":2409.7999999999993,"d":"2410"}},{"$f":"E56-E$4","v":{"v":8865.92,"d":"8866"}},{"$f":"F56-F$4","v":{"v":12078.559999999998,"d":"12079"}},{"$f":"G56-G$4","v":{"v":13491.440000000002,"d":"13491"}},{"$f":"H56-H$4","v":{"v":13170.64,"d":"13171"}},{"$f":"I56-I$4","v":{"v":11564.640000000007,"d":"11565"}},null,{"$f":"(Y56-Y55)/($B56-$B55)","v":{"v":0.21395999999999912,"d":"21%"}},{"$f":"(Z56-Z55)/($B56-$B55)","v":{"v":0.21395999999999912,"d":"21%"}},{"$f":"(AA56-AA55)/($B56-$B55)","v":{"v":0.2153199999999997,"d":"22%"}},{"$f":"(AB56-AB55)/($B56-$B55)","v":{"v":0.2143199999999997,"d":"21%"}},{"$f":"(AC56-AC55)/($B56-$B55)","v":{"v":0.2153199999999997,"d":"22%"}},{"$f":"(AD56-AD55)/($B56-$B55)","v":{"v":0.21532000000000698,"d":"22%"}}]
[{"v":4416.666666666667,"d":"4417"},53000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!D$3))-JSA($B57,GRUNDAVDRAG($B57+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":2624.76,"d":"2625"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!E$3))-JSA($B57,GRUNDAVDRAG($B57+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":18684.76,"d":"18685"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!F$3))-JSA($B57,GRUNDAVDRAG($B57+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":34744.759999999995,"d":"34745"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!G$3))-JSA($B57,GRUNDAVDRAG($B57+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":44380.36,"d":"44380"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!H$3))-JSA($B57,GRUNDAVDRAG($B57+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":50804.759999999995,"d":"50805"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!I$3))-JSA($B57,GRUNDAVDRAG($B57+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B57+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B57+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":66864.76,"d":"66865"}},null,{"$f":"JSA($B57,GRUNDAVDRAG($B57+K$3),Deltagandeskatter!$B$2)","v":7750},{"$f":"JSA($B57,GRUNDAVDRAG($B57+L$3),Deltagandeskatter!$B$2)","v":4538},{"$f":"JSA($B57,GRUNDAVDRAG($B57+M$3),Deltagandeskatter!$B$2)","v":3735},{"$f":"JSA($B57,GRUNDAVDRAG($B57+N$3),Deltagandeskatter!$B$2)","v":4699},{"$f":"JSA($B57,GRUNDAVDRAG($B57+O$3),Deltagandeskatter!$B$2)","v":5341},{"$f":"JSA($B57,GRUNDAVDRAG($B57+P$3),Deltagandeskatter!$B$2)","v":6947},null,20700,30700,33200,30200,28200,23200,null,{"v":2624.76,"d":"2625"},{"v":9080.88,"d":"9081"},{"v":12292.879999999997,"d":"12293"},{"v":13705.760000000002,"d":"13706"},{"v":13384.96,"d":"13385"},{"v":11778.96,"d":"11779"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[4500,54000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!D$3))-JSA($B58,GRUNDAVDRAG($B58+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":2838.7199999999993,"d":"2839"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!E$3))-JSA($B58,GRUNDAVDRAG($B58+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":18898.719999999998,"d":"18899"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!F$3))-JSA($B58,GRUNDAVDRAG($B58+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":34959.08,"d":"34959"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!G$3))-JSA($B58,GRUNDAVDRAG($B58+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":44594.68,"d":"44595"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!H$3))-JSA($B58,GRUNDAVDRAG($B58+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":51019.079999999994,"d":"51019"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!I$3))-JSA($B58,GRUNDAVDRAG($B58+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B58+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B58+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":67079.08,"d":"67079"}},null,{"$f":"JSA($B58,GRUNDAVDRAG($B58+K$3),Deltagandeskatter!$B$2)","v":7793},{"$f":"JSA($B58,GRUNDAVDRAG($B58+L$3),Deltagandeskatter!$B$2)","v":4581},{"$f":"JSA($B58,GRUNDAVDRAG($B58+M$3),Deltagandeskatter!$B$2)","v":3874},{"$f":"JSA($B58,GRUNDAVDRAG($B58+N$3),Deltagandeskatter!$B$2)","v":4838},{"$f":"JSA($B58,GRUNDAVDRAG($B58+O$3),Deltagandeskatter!$B$2)","v":5480},{"$f":"JSA($B58,GRUNDAVDRAG($B58+P$3),Deltagandeskatter!$B$2)","v":7086},null,20900,30900,33100,30100,28100,23100,null,{"v":2838.7199999999993,"d":"2839"},{"v":9294.839999999998,"d":"9295"},{"v":12507.200000000004,"d":"12507"},{"v":13920.080000000002,"d":"13920"},{"v":13599.279999999999,"d":"13599"},{"v":11993.280000000006,"d":"11993"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":4583.333333333333,"d":"4583"},55000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!D$3))-JSA($B59,GRUNDAVDRAG($B59+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":3053.6800000000003,"d":"3054"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!E$3))-JSA($B59,GRUNDAVDRAG($B59+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":19113.68,"d":"19114"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!F$3))-JSA($B59,GRUNDAVDRAG($B59+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":35173.4,"d":"35173"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!G$3))-JSA($B59,GRUNDAVDRAG($B59+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":44810},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!H$3))-JSA($B59,GRUNDAVDRAG($B59+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":51233.399999999994,"d":"51233"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!I$3))-JSA($B59,GRUNDAVDRAG($B59+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B59+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B59+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":67293.4,"d":"67293"}},null,{"$f":"JSA($B59,GRUNDAVDRAG($B59+K$3),Deltagandeskatter!$B$2)","v":7835},{"$f":"JSA($B59,GRUNDAVDRAG($B59+L$3),Deltagandeskatter!$B$2)","v":4623},{"$f":"JSA($B59,GRUNDAVDRAG($B59+M$3),Deltagandeskatter!$B$2)","v":4013},{"$f":"JSA($B59,GRUNDAVDRAG($B59+N$3),Deltagandeskatter!$B$2)","v":4976},{"$f":"JSA($B59,GRUNDAVDRAG($B59+O$3),Deltagandeskatter!$B$2)","v":5619},{"$f":"JSA($B59,GRUNDAVDRAG($B59+P$3),Deltagandeskatter!$B$2)","v":7225},null,21100,31100,33000,30000,28000,23000,null,{"v":3053.6800000000003,"d":"3054"},{"v":9509.800000000001,"d":"9510"},{"v":12721.520000000004,"d":"12722"},{"v":14135.400000000001,"d":"14135"},{"v":13813.599999999999,"d":"13814"},{"v":12207.599999999999,"d":"12208"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":4666.666666666667,"d":"4667"},56000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!D$3))-JSA($B60,GRUNDAVDRAG($B60+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":3268.6399999999994,"d":"3269"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!E$3))-JSA($B60,GRUNDAVDRAG($B60+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":19328.64,"d":"19329"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!F$3))-JSA($B60,GRUNDAVDRAG($B60+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":35387.72,"d":"35388"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!G$3))-JSA($B60,GRUNDAVDRAG($B60+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":45024.32,"d":"45024"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!H$3))-JSA($B60,GRUNDAVDRAG($B60+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":51447.719999999994,"d":"51448"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!I$3))-JSA($B60,GRUNDAVDRAG($B60+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B60+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B60+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":67507.72,"d":"67508"}},null,{"$f":"JSA($B60,GRUNDAVDRAG($B60+K$3),Deltagandeskatter!$B$2)","v":7877},{"$f":"JSA($B60,GRUNDAVDRAG($B60+L$3),Deltagandeskatter!$B$2)","v":4665},{"$f":"JSA($B60,GRUNDAVDRAG($B60+M$3),Deltagandeskatter!$B$2)","v":4152},{"$f":"JSA($B60,GRUNDAVDRAG($B60+N$3),Deltagandeskatter!$B$2)","v":5115},{"$f":"JSA($B60,GRUNDAVDRAG($B60+O$3),Deltagandeskatter!$B$2)","v":5758},{"$f":"JSA($B60,GRUNDAVDRAG($B60+P$3),Deltagandeskatter!$B$2)","v":7364},null,{"$f":"GRUNDAVDRAG($B60+R$3)","v":21300},31300,32900,29900,27900,22900,null,{"v":3268.6399999999994,"d":"3269"},{"v":9724.76,"d":"9725"},{"v":12935.840000000004,"d":"12936"},{"v":14349.720000000001,"d":"14350"},{"v":14027.919999999998,"d":"14028"},{"v":12421.920000000006,"d":"12422"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[4750,57000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!D$3))-JSA($B61,GRUNDAVDRAG($B61+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":3482.6000000000004,"d":"3483"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!E$3))-JSA($B61,GRUNDAVDRAG($B61+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":19542.6,"d":"19543"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!F$3))-JSA($B61,GRUNDAVDRAG($B61+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":35603.04,"d":"35603"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!G$3))-JSA($B61,GRUNDAVDRAG($B61+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":45238.64,"d":"45239"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!H$3))-JSA($B61,GRUNDAVDRAG($B61+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":51663.04,"d":"51663"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!I$3))-JSA($B61,GRUNDAVDRAG($B61+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B61+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B61+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":67723.04,"d":"67723"}},null,{"$f":"JSA($B61,GRUNDAVDRAG($B61+K$3),Deltagandeskatter!$B$2)","v":7920},{"$f":"JSA($B61,GRUNDAVDRAG($B61+L$3),Deltagandeskatter!$B$2)","v":4708},{"$f":"JSA($B61,GRUNDAVDRAG($B61+M$3),Deltagandeskatter!$B$2)","v":4290},{"$f":"JSA($B61,GRUNDAVDRAG($B61+N$3),Deltagandeskatter!$B$2)","v":5254},{"$f":"JSA($B61,GRUNDAVDRAG($B61+O$3),Deltagandeskatter!$B$2)","v":5896},{"$f":"JSA($B61,GRUNDAVDRAG($B61+P$3),Deltagandeskatter!$B$2)","v":7502},null,21500,31500,32800,29800,27800,22800,null,{"v":3482.6000000000004,"d":"3483"},{"v":9938.72,"d":"9939"},{"v":13151.160000000003,"d":"13151"},{"v":14564.04,"d":"14564"},{"v":14243.240000000005,"d":"14243"},{"v":12637.239999999998,"d":"12637"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":4833.333333333333,"d":"4833"},58000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!D$3))-JSA($B62,GRUNDAVDRAG($B62+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":3697.5599999999995,"d":"3698"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!E$3))-JSA($B62,GRUNDAVDRAG($B62+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":19757.559999999998,"d":"19758"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!F$3))-JSA($B62,GRUNDAVDRAG($B62+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":35817.36,"d":"35817"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!G$3))-JSA($B62,GRUNDAVDRAG($B62+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":45452.96,"d":"45453"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!H$3))-JSA($B62,GRUNDAVDRAG($B62+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":51877.36,"d":"51877"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!I$3))-JSA($B62,GRUNDAVDRAG($B62+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B62+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B62+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":67937.36,"d":"67937"}},null,{"$f":"JSA($B62,GRUNDAVDRAG($B62+K$3),Deltagandeskatter!$B$2)","v":7962},{"$f":"JSA($B62,GRUNDAVDRAG($B62+L$3),Deltagandeskatter!$B$2)","v":4750},{"$f":"JSA($B62,GRUNDAVDRAG($B62+M$3),Deltagandeskatter!$B$2)","v":4429},{"$f":"JSA($B62,GRUNDAVDRAG($B62+N$3),Deltagandeskatter!$B$2)","v":5393},{"$f":"JSA($B62,GRUNDAVDRAG($B62+O$3),Deltagandeskatter!$B$2)","v":6035},{"$f":"JSA($B62,GRUNDAVDRAG($B62+P$3),Deltagandeskatter!$B$2)","v":7641},null,21700,31700,32700,29700,27700,22700,null,{"v":3697.5599999999995,"d":"3698"},{"v":10153.679999999998,"d":"10154"},{"v":13365.480000000003,"d":"13365"},{"v":14778.36,"d":"14778"},{"v":14457.560000000005,"d":"14458"},{"v":12851.560000000005,"d":"12852"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":4916.666666666667,"d":"4917"},59000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!D$3))-JSA($B63,GRUNDAVDRAG($B63+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":3911.5199999999986,"d":"3912"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!E$3))-JSA($B63,GRUNDAVDRAG($B63+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":19971.52,"d":"19972"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!F$3))-JSA($B63,GRUNDAVDRAG($B63+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":36031.68,"d":"36032"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!G$3))-JSA($B63,GRUNDAVDRAG($B63+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":45668.28,"d":"45668"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!H$3))-JSA($B63,GRUNDAVDRAG($B63+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":52091.68,"d":"52092"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!I$3))-JSA($B63,GRUNDAVDRAG($B63+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B63+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B63+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":68151.68,"d":"68152"}},null,{"$f":"JSA($B63,GRUNDAVDRAG($B63+K$3),Deltagandeskatter!$B$2)","v":8005},{"$f":"JSA($B63,GRUNDAVDRAG($B63+L$3),Deltagandeskatter!$B$2)","v":4793},{"$f":"JSA($B63,GRUNDAVDRAG($B63+M$3),Deltagandeskatter!$B$2)","v":4568},{"$f":"JSA($B63,GRUNDAVDRAG($B63+N$3),Deltagandeskatter!$B$2)","v":5531},{"$f":"JSA($B63,GRUNDAVDRAG($B63+O$3),Deltagandeskatter!$B$2)","v":6174},{"$f":"JSA($B63,GRUNDAVDRAG($B63+P$3),Deltagandeskatter!$B$2)","v":7780},null,21900,31900,32600,29600,27600,22600,null,{"v":3911.5199999999986,"d":"3912"},{"v":10367.640000000001,"d":"10368"},{"v":13579.800000000003,"d":"13580"},{"v":14993.68,"d":"14994"},{"v":14671.880000000005,"d":"14672"},{"v":13065.879999999997,"d":"13066"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[5000,60000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!D$3))-JSA($B64,GRUNDAVDRAG($B64+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":4126.48,"d":"4126"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!E$3))-JSA($B64,GRUNDAVDRAG($B64+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":20186.48,"d":"20186"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!F$3))-JSA($B64,GRUNDAVDRAG($B64+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":36246},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!G$3))-JSA($B64,GRUNDAVDRAG($B64+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":45882.6,"d":"45883"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!H$3))-JSA($B64,GRUNDAVDRAG($B64+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":52306},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!I$3))-JSA($B64,GRUNDAVDRAG($B64+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B64+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B64+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":68366},null,{"$f":"JSA($B64,GRUNDAVDRAG($B64+K$3),Deltagandeskatter!$B$2)","v":8047},{"$f":"JSA($B64,GRUNDAVDRAG($B64+L$3),Deltagandeskatter!$B$2)","v":4835},{"$f":"JSA($B64,GRUNDAVDRAG($B64+M$3),Deltagandeskatter!$B$2)","v":4707},{"$f":"JSA($B64,GRUNDAVDRAG($B64+N$3),Deltagandeskatter!$B$2)","v":5670},{"$f":"JSA($B64,GRUNDAVDRAG($B64+O$3),Deltagandeskatter!$B$2)","v":6313},{"$f":"JSA($B64,GRUNDAVDRAG($B64+P$3),Deltagandeskatter!$B$2)","v":7919},null,22100,32100,32500,29500,27500,22500,null,{"v":4126.48,"d":"4126"},{"v":10582.6,"d":"10583"},{"v":13794.120000000003,"d":"13794"},15208,{"v":14886.200000000004,"d":"14886"},{"v":13280.200000000004,"d":"13280"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":5083.333333333333,"d":"5083"},61000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!D$3))-JSA($B65,GRUNDAVDRAG($B65+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":4341.439999999999,"d":"4341"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!E$3))-JSA($B65,GRUNDAVDRAG($B65+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":20401.44,"d":"20401"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!F$3))-JSA($B65,GRUNDAVDRAG($B65+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":36461.32,"d":"36461"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!G$3))-JSA($B65,GRUNDAVDRAG($B65+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":46096.92,"d":"46097"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!H$3))-JSA($B65,GRUNDAVDRAG($B65+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":52521.32,"d":"52521"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!I$3))-JSA($B65,GRUNDAVDRAG($B65+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B65+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B65+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":68581.31999999999,"d":"68581"}},null,{"$f":"JSA($B65,GRUNDAVDRAG($B65+K$3),Deltagandeskatter!$B$2)","v":8089},{"$f":"JSA($B65,GRUNDAVDRAG($B65+L$3),Deltagandeskatter!$B$2)","v":4877},{"$f":"JSA($B65,GRUNDAVDRAG($B65+M$3),Deltagandeskatter!$B$2)","v":4845},{"$f":"JSA($B65,GRUNDAVDRAG($B65+N$3),Deltagandeskatter!$B$2)","v":5809},{"$f":"JSA($B65,GRUNDAVDRAG($B65+O$3),Deltagandeskatter!$B$2)","v":6451},{"$f":"JSA($B65,GRUNDAVDRAG($B65+P$3),Deltagandeskatter!$B$2)","v":8057},null,22300,32300,32400,29400,27400,22400,null,{"v":4341.439999999999,"d":"4341"},{"v":10797.56,"d":"10798"},{"v":14009.440000000002,"d":"14009"},{"v":15422.32,"d":"15422"},{"v":15101.520000000004,"d":"15102"},{"v":13495.519999999997,"d":"13496"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":5166.666666666667,"d":"5167"},62000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!D$3))-JSA($B66,GRUNDAVDRAG($B66+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":4555.4,"d":"4555"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!E$3))-JSA($B66,GRUNDAVDRAG($B66+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":20615.399999999998,"d":"20615"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!F$3))-JSA($B66,GRUNDAVDRAG($B66+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":36675.64,"d":"36676"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!G$3))-JSA($B66,GRUNDAVDRAG($B66+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":46311.24,"d":"46311"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!H$3))-JSA($B66,GRUNDAVDRAG($B66+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":52735.64,"d":"52736"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!I$3))-JSA($B66,GRUNDAVDRAG($B66+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B66+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B66+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":68795.64,"d":"68796"}},null,{"$f":"JSA($B66,GRUNDAVDRAG($B66+K$3),Deltagandeskatter!$B$2)","v":8132},{"$f":"JSA($B66,GRUNDAVDRAG($B66+L$3),Deltagandeskatter!$B$2)","v":4920},{"$f":"JSA($B66,GRUNDAVDRAG($B66+M$3),Deltagandeskatter!$B$2)","v":4984},{"$f":"JSA($B66,GRUNDAVDRAG($B66+N$3),Deltagandeskatter!$B$2)","v":5948},{"$f":"JSA($B66,GRUNDAVDRAG($B66+O$3),Deltagandeskatter!$B$2)","v":6590},{"$f":"JSA($B66,GRUNDAVDRAG($B66+P$3),Deltagandeskatter!$B$2)","v":8196},null,22500,32500,32300,29300,27300,22300,null,{"v":4555.4,"d":"4555"},{"v":11011.519999999999,"d":"11012"},{"v":14223.760000000002,"d":"14224"},{"v":15636.64,"d":"15637"},{"v":15315.840000000004,"d":"15316"},{"v":13709.840000000004,"d":"13710"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[5250,63000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!D$3))-JSA($B67,GRUNDAVDRAG($B67+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":4770.359999999999,"d":"4770"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!E$3))-JSA($B67,GRUNDAVDRAG($B67+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":20830.36,"d":"20830"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!F$3))-JSA($B67,GRUNDAVDRAG($B67+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":36889.96,"d":"36890"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!G$3))-JSA($B67,GRUNDAVDRAG($B67+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":46526.56,"d":"46527"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!H$3))-JSA($B67,GRUNDAVDRAG($B67+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":52949.96,"d":"52950"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!I$3))-JSA($B67,GRUNDAVDRAG($B67+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B67+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B67+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":69009.95999999999,"d":"69010"}},null,{"$f":"JSA($B67,GRUNDAVDRAG($B67+K$3),Deltagandeskatter!$B$2)","v":8174},{"$f":"JSA($B67,GRUNDAVDRAG($B67+L$3),Deltagandeskatter!$B$2)","v":4962},{"$f":"JSA($B67,GRUNDAVDRAG($B67+M$3),Deltagandeskatter!$B$2)","v":5123},{"$f":"JSA($B67,GRUNDAVDRAG($B67+N$3),Deltagandeskatter!$B$2)","v":6086},{"$f":"JSA($B67,GRUNDAVDRAG($B67+O$3),Deltagandeskatter!$B$2)","v":6729},{"$f":"JSA($B67,GRUNDAVDRAG($B67+P$3),Deltagandeskatter!$B$2)","v":8335},null,22700,32700,32200,29200,27200,22200,null,{"v":4770.359999999999,"d":"4770"},{"v":11226.480000000001,"d":"11226"},{"v":14438.080000000002,"d":"14438"},{"v":15851.96,"d":"15852"},{"v":15530.160000000003,"d":"15530"},{"v":13924.159999999996,"d":"13924"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":5333.333333333333,"d":"5333"},64000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!D$3))-JSA($B68,GRUNDAVDRAG($B68+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":4984.32,"d":"4984"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!E$3))-JSA($B68,GRUNDAVDRAG($B68+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":21044.32,"d":"21044"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!F$3))-JSA($B68,GRUNDAVDRAG($B68+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":37104.28,"d":"37104"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!G$3))-JSA($B68,GRUNDAVDRAG($B68+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":46740.88,"d":"46741"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!H$3))-JSA($B68,GRUNDAVDRAG($B68+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":53164.28,"d":"53164"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!I$3))-JSA($B68,GRUNDAVDRAG($B68+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B68+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B68+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":69224.28,"d":"69224"}},null,{"$f":"JSA($B68,GRUNDAVDRAG($B68+K$3),Deltagandeskatter!$B$2)","v":8217},{"$f":"JSA($B68,GRUNDAVDRAG($B68+L$3),Deltagandeskatter!$B$2)","v":5005},{"$f":"JSA($B68,GRUNDAVDRAG($B68+M$3),Deltagandeskatter!$B$2)","v":5262},{"$f":"JSA($B68,GRUNDAVDRAG($B68+N$3),Deltagandeskatter!$B$2)","v":6225},{"$f":"JSA($B68,GRUNDAVDRAG($B68+O$3),Deltagandeskatter!$B$2)","v":6868},{"$f":"JSA($B68,GRUNDAVDRAG($B68+P$3),Deltagandeskatter!$B$2)","v":8474},null,22900,32900,32100,29100,27100,22100,null,{"v":4984.32,"d":"4984"},{"v":11440.44,"d":"11440"},{"v":14652.400000000001,"d":"14652"},{"v":16066.279999999999,"d":"16066"},{"v":15744.480000000003,"d":"15744"},{"v":14138.480000000003,"d":"14138"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"$f":"B69/12","v":{"v":5416.666666666667,"d":"5417"}},65000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!D$3))-JSA($B69,GRUNDAVDRAG($B69+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":5199.279999999999,"d":"5199"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!E$3))-JSA($B69,GRUNDAVDRAG($B69+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":21259.28,"d":"21259"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!F$3))-JSA($B69,GRUNDAVDRAG($B69+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":37319.6,"d":"37320"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!G$3))-JSA($B69,GRUNDAVDRAG($B69+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":46955.2,"d":"46955"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!H$3))-JSA($B69,GRUNDAVDRAG($B69+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":53379.6,"d":"53380"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!I$3))-JSA($B69,GRUNDAVDRAG($B69+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B69+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B69+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":69439.59999999999,"d":"69440"}},null,{"$f":"JSA($B69,GRUNDAVDRAG($B69+K$3),Deltagandeskatter!$B$2)","v":8259},{"$f":"JSA($B69,GRUNDAVDRAG($B69+L$3),Deltagandeskatter!$B$2)","v":5047},{"$f":"JSA($B69,GRUNDAVDRAG($B69+M$3),Deltagandeskatter!$B$2)","v":5400},{"$f":"JSA($B69,GRUNDAVDRAG($B69+N$3),Deltagandeskatter!$B$2)","v":6364},{"$f":"JSA($B69,GRUNDAVDRAG($B69+O$3),Deltagandeskatter!$B$2)","v":7006},{"$f":"JSA($B69,GRUNDAVDRAG($B69+P$3),Deltagandeskatter!$B$2)","v":8612},null,23100,33100,32000,29000,27000,22000,null,{"v":5199.279999999999,"d":"5199"},{"v":11655.4,"d":"11655"},{"v":14867.720000000001,"d":"14868"},{"v":16280.599999999999,"d":"16281"},{"v":15959.800000000003,"d":"15960"},{"v":14353.799999999996,"d":"14354"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[5500,66000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!D$3))-JSA($B70,GRUNDAVDRAG($B70+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":5414.24,"d":"5414"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!E$3))-JSA($B70,GRUNDAVDRAG($B70+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":21474.239999999998,"d":"21474"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!F$3))-JSA($B70,GRUNDAVDRAG($B70+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":37533.92,"d":"37534"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!G$3))-JSA($B70,GRUNDAVDRAG($B70+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":47169.52,"d":"47170"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!H$3))-JSA($B70,GRUNDAVDRAG($B70+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":53593.92,"d":"53594"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!I$3))-JSA($B70,GRUNDAVDRAG($B70+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B70+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B70+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":69653.92,"d":"69654"}},null,{"$f":"JSA($B70,GRUNDAVDRAG($B70+K$3),Deltagandeskatter!$B$2)","v":8301},{"$f":"JSA($B70,GRUNDAVDRAG($B70+L$3),Deltagandeskatter!$B$2)","v":5089},{"$f":"JSA($B70,GRUNDAVDRAG($B70+M$3),Deltagandeskatter!$B$2)","v":5539},{"$f":"JSA($B70,GRUNDAVDRAG($B70+N$3),Deltagandeskatter!$B$2)","v":6503},{"$f":"JSA($B70,GRUNDAVDRAG($B70+O$3),Deltagandeskatter!$B$2)","v":7145},{"$f":"JSA($B70,GRUNDAVDRAG($B70+P$3),Deltagandeskatter!$B$2)","v":8751},null,23300,33300,31900,28900,26900,21900,null,{"v":5414.24,"d":"5414"},{"v":11870.359999999999,"d":"11870"},{"v":15082.04,"d":"15082"},{"v":16494.92,"d":"16495"},{"v":16174.120000000003,"d":"16174"},{"v":14568.120000000003,"d":"14568"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":5583.333333333333,"d":"5583"},67000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!D$3))-JSA($B71,GRUNDAVDRAG($B71+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":5628.199999999999,"d":"5628"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!E$3))-JSA($B71,GRUNDAVDRAG($B71+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":21688.199999999997,"d":"21688"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!F$3))-JSA($B71,GRUNDAVDRAG($B71+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":37748.24,"d":"37748"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!G$3))-JSA($B71,GRUNDAVDRAG($B71+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":47384.84,"d":"47385"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!H$3))-JSA($B71,GRUNDAVDRAG($B71+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":53808.24,"d":"53808"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!I$3))-JSA($B71,GRUNDAVDRAG($B71+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B71+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B71+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":69868.23999999999,"d":"69868"}},null,{"$f":"JSA($B71,GRUNDAVDRAG($B71+K$3),Deltagandeskatter!$B$2)","v":8344},{"$f":"JSA($B71,GRUNDAVDRAG($B71+L$3),Deltagandeskatter!$B$2)","v":5132},{"$f":"JSA($B71,GRUNDAVDRAG($B71+M$3),Deltagandeskatter!$B$2)","v":5678},{"$f":"JSA($B71,GRUNDAVDRAG($B71+N$3),Deltagandeskatter!$B$2)","v":6641},{"$f":"JSA($B71,GRUNDAVDRAG($B71+O$3),Deltagandeskatter!$B$2)","v":7284},{"$f":"JSA($B71,GRUNDAVDRAG($B71+P$3),Deltagandeskatter!$B$2)","v":8890},null,23500,33500,31800,28800,26800,21800,null,{"v":5628.199999999999,"d":"5628"},{"v":12084.319999999998,"d":"12084"},{"v":15296.36,"d":"15296"},{"v":16710.239999999998,"d":"16710"},{"v":16388.440000000002,"d":"16388"},{"v":14782.439999999995,"d":"14782"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":5666.666666666667,"d":"5667"},68000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!D$3))-JSA($B72,GRUNDAVDRAG($B72+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":5843.16,"d":"5843"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!E$3))-JSA($B72,GRUNDAVDRAG($B72+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":21903.16,"d":"21903"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!F$3))-JSA($B72,GRUNDAVDRAG($B72+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":37962.56,"d":"37963"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!G$3))-JSA($B72,GRUNDAVDRAG($B72+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":47599.159999999996,"d":"47599"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!H$3))-JSA($B72,GRUNDAVDRAG($B72+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":54022.56,"d":"54023"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!I$3))-JSA($B72,GRUNDAVDRAG($B72+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B72+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B72+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":70082.56,"d":"70083"}},null,{"$f":"JSA($B72,GRUNDAVDRAG($B72+K$3),Deltagandeskatter!$B$2)","v":8386},{"$f":"JSA($B72,GRUNDAVDRAG($B72+L$3),Deltagandeskatter!$B$2)","v":5174},{"$f":"JSA($B72,GRUNDAVDRAG($B72+M$3),Deltagandeskatter!$B$2)","v":5817},{"$f":"JSA($B72,GRUNDAVDRAG($B72+N$3),Deltagandeskatter!$B$2)","v":6780},{"$f":"JSA($B72,GRUNDAVDRAG($B72+O$3),Deltagandeskatter!$B$2)","v":7423},{"$f":"JSA($B72,GRUNDAVDRAG($B72+P$3),Deltagandeskatter!$B$2)","v":9029},null,23700,33700,31700,28700,26700,21700,null,{"v":5843.16,"d":"5843"},{"v":12299.28,"d":"12299"},{"v":15510.68,"d":"15511"},{"v":16924.559999999998,"d":"16925"},{"v":16602.760000000002,"d":"16603"},{"v":14996.760000000002,"d":"14997"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[5750,69000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!D$3))-JSA($B73,GRUNDAVDRAG($B73+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":6057.119999999999,"d":"6057"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!E$3))-JSA($B73,GRUNDAVDRAG($B73+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":22117.12,"d":"22117"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!F$3))-JSA($B73,GRUNDAVDRAG($B73+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":38177.88,"d":"38178"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!G$3))-JSA($B73,GRUNDAVDRAG($B73+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":47813.479999999996,"d":"47813"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!H$3))-JSA($B73,GRUNDAVDRAG($B73+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":54237.88,"d":"54238"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!I$3))-JSA($B73,GRUNDAVDRAG($B73+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B73+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B73+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":70297.87999999999,"d":"70298"}},null,{"$f":"JSA($B73,GRUNDAVDRAG($B73+K$3),Deltagandeskatter!$B$2)","v":8429},{"$f":"JSA($B73,GRUNDAVDRAG($B73+L$3),Deltagandeskatter!$B$2)","v":5217},{"$f":"JSA($B73,GRUNDAVDRAG($B73+M$3),Deltagandeskatter!$B$2)","v":5955},{"$f":"JSA($B73,GRUNDAVDRAG($B73+N$3),Deltagandeskatter!$B$2)","v":6919},{"$f":"JSA($B73,GRUNDAVDRAG($B73+O$3),Deltagandeskatter!$B$2)","v":7561},{"$f":"JSA($B73,GRUNDAVDRAG($B73+P$3),Deltagandeskatter!$B$2)","v":9167},null,23900,33900,31600,28600,26600,21600,null,{"v":6057.119999999999,"d":"6057"},{"v":12513.24,"d":"12513"},15726,{"v":17138.879999999997,"d":"17139"},{"v":16818.08,"d":"16818"},{"v":15212.079999999994,"d":"15212"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":5833.333333333333,"d":"5833"},70000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!D$3))-JSA($B74,GRUNDAVDRAG($B74+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":6272.08,"d":"6272"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!E$3))-JSA($B74,GRUNDAVDRAG($B74+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":22332.079999999998,"d":"22332"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!F$3))-JSA($B74,GRUNDAVDRAG($B74+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":38392.2,"d":"38392"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!G$3))-JSA($B74,GRUNDAVDRAG($B74+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":48027.799999999996,"d":"48028"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!H$3))-JSA($B74,GRUNDAVDRAG($B74+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":54452.2,"d":"54452"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!I$3))-JSA($B74,GRUNDAVDRAG($B74+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B74+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B74+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":70512.2,"d":"70512"}},null,{"$f":"JSA($B74,GRUNDAVDRAG($B74+K$3),Deltagandeskatter!$B$2)","v":8471},{"$f":"JSA($B74,GRUNDAVDRAG($B74+L$3),Deltagandeskatter!$B$2)","v":5259},{"$f":"JSA($B74,GRUNDAVDRAG($B74+M$3),Deltagandeskatter!$B$2)","v":6094},{"$f":"JSA($B74,GRUNDAVDRAG($B74+N$3),Deltagandeskatter!$B$2)","v":7058},{"$f":"JSA($B74,GRUNDAVDRAG($B74+O$3),Deltagandeskatter!$B$2)","v":7700},{"$f":"JSA($B74,GRUNDAVDRAG($B74+P$3),Deltagandeskatter!$B$2)","v":9306},null,24100,34100,31500,28500,26500,21500,null,{"v":6272.08,"d":"6272"},{"v":12728.199999999999,"d":"12728"},{"v":15940.32,"d":"15940"},{"v":17353.199999999997,"d":"17353"},{"v":17032.4,"d":"17032"},{"v":15426.400000000001,"d":"15426"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":5916.666666666667,"d":"5917"},71000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!D$3))-JSA($B75,GRUNDAVDRAG($B75+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":6487.039999999999,"d":"6487"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!E$3))-JSA($B75,GRUNDAVDRAG($B75+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":22547.039999999997,"d":"22547"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!F$3))-JSA($B75,GRUNDAVDRAG($B75+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":38606.52,"d":"38607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!G$3))-JSA($B75,GRUNDAVDRAG($B75+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":48243.119999999995,"d":"48243"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!H$3))-JSA($B75,GRUNDAVDRAG($B75+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":54666.52,"d":"54667"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!I$3))-JSA($B75,GRUNDAVDRAG($B75+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B75+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B75+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":70726.51999999999,"d":"70727"}},null,{"$f":"JSA($B75,GRUNDAVDRAG($B75+K$3),Deltagandeskatter!$B$2)","v":8513},{"$f":"JSA($B75,GRUNDAVDRAG($B75+L$3),Deltagandeskatter!$B$2)","v":5301},{"$f":"JSA($B75,GRUNDAVDRAG($B75+M$3),Deltagandeskatter!$B$2)","v":6233},{"$f":"JSA($B75,GRUNDAVDRAG($B75+N$3),Deltagandeskatter!$B$2)","v":7196},{"$f":"JSA($B75,GRUNDAVDRAG($B75+O$3),Deltagandeskatter!$B$2)","v":7839},{"$f":"JSA($B75,GRUNDAVDRAG($B75+P$3),Deltagandeskatter!$B$2)","v":9445},null,24300,34300,31400,28400,26400,21400,null,{"v":6487.039999999999,"d":"6487"},{"v":12943.159999999998,"d":"12943"},{"v":16154.64,"d":"16155"},{"v":17568.519999999997,"d":"17569"},{"v":17246.72,"d":"17247"},{"v":15640.719999999994,"d":"15641"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[6000,72000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!D$3))-JSA($B76,GRUNDAVDRAG($B76+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":6701},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!E$3))-JSA($B76,GRUNDAVDRAG($B76+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":22761},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!F$3))-JSA($B76,GRUNDAVDRAG($B76+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":38820.84,"d":"38821"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!G$3))-JSA($B76,GRUNDAVDRAG($B76+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":48457.439999999995,"d":"48457"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!H$3))-JSA($B76,GRUNDAVDRAG($B76+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":54880.84,"d":"54881"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!I$3))-JSA($B76,GRUNDAVDRAG($B76+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B76+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B76+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":70940.84,"d":"70941"}},null,{"$f":"JSA($B76,GRUNDAVDRAG($B76+K$3),Deltagandeskatter!$B$2)","v":8556},{"$f":"JSA($B76,GRUNDAVDRAG($B76+L$3),Deltagandeskatter!$B$2)","v":5344},{"$f":"JSA($B76,GRUNDAVDRAG($B76+M$3),Deltagandeskatter!$B$2)","v":6372},{"$f":"JSA($B76,GRUNDAVDRAG($B76+N$3),Deltagandeskatter!$B$2)","v":7335},{"$f":"JSA($B76,GRUNDAVDRAG($B76+O$3),Deltagandeskatter!$B$2)","v":7978},{"$f":"JSA($B76,GRUNDAVDRAG($B76+P$3),Deltagandeskatter!$B$2)","v":9584},null,24500,34500,31300,28300,26300,21300,null,6701,{"v":13157.12,"d":"13157"},{"v":16368.96,"d":"16369"},{"v":17782.839999999997,"d":"17783"},{"v":17461.04,"d":"17461"},{"v":15855.04,"d":"15855"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":6083.333333333333,"d":"6083"},73000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!D$3))-JSA($B77,GRUNDAVDRAG($B77+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":6915.959999999999,"d":"6916"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!E$3))-JSA($B77,GRUNDAVDRAG($B77+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":22976.199999999997,"d":"22976"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!F$3))-JSA($B77,GRUNDAVDRAG($B77+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":39036.159999999996,"d":"39036"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!G$3))-JSA($B77,GRUNDAVDRAG($B77+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":48671.759999999995,"d":"48672"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!H$3))-JSA($B77,GRUNDAVDRAG($B77+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":55096.159999999996,"d":"55096"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!I$3))-JSA($B77,GRUNDAVDRAG($B77+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B77+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B77+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":71156.16,"d":"71156"}},null,{"$f":"JSA($B77,GRUNDAVDRAG($B77+K$3),Deltagandeskatter!$B$2)","v":8598},{"$f":"JSA($B77,GRUNDAVDRAG($B77+L$3),Deltagandeskatter!$B$2)","v":5450},{"$f":"JSA($B77,GRUNDAVDRAG($B77+M$3),Deltagandeskatter!$B$2)","v":6510},{"$f":"JSA($B77,GRUNDAVDRAG($B77+N$3),Deltagandeskatter!$B$2)","v":7474},{"$f":"JSA($B77,GRUNDAVDRAG($B77+O$3),Deltagandeskatter!$B$2)","v":8116},{"$f":"JSA($B77,GRUNDAVDRAG($B77+P$3),Deltagandeskatter!$B$2)","v":9722},null,24700,34500,31200,28200,26200,21200,null,{"v":6915.959999999999,"d":"6916"},{"v":13372.319999999998,"d":"13372"},{"v":16584.28,"d":"16584"},{"v":17997.159999999996,"d":"17997"},{"v":17676.36,"d":"17676"},{"v":16070.360000000008,"d":"16070"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2151999999999971,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":6166.666666666667,"d":"6167"},74000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!D$3))-JSA($B78,GRUNDAVDRAG($B78+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":7129.92,"d":"7130"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!E$3))-JSA($B78,GRUNDAVDRAG($B78+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":23190.399999999998,"d":"23190"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!F$3))-JSA($B78,GRUNDAVDRAG($B78+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":39250.479999999996,"d":"39250"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!G$3))-JSA($B78,GRUNDAVDRAG($B78+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":48886.079999999994,"d":"48886"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!H$3))-JSA($B78,GRUNDAVDRAG($B78+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":55310.479999999996,"d":"55310"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!I$3))-JSA($B78,GRUNDAVDRAG($B78+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B78+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B78+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":71370.48,"d":"71370"}},null,{"$f":"JSA($B78,GRUNDAVDRAG($B78+K$3),Deltagandeskatter!$B$2)","v":8641},{"$f":"JSA($B78,GRUNDAVDRAG($B78+L$3),Deltagandeskatter!$B$2)","v":5557},{"$f":"JSA($B78,GRUNDAVDRAG($B78+M$3),Deltagandeskatter!$B$2)","v":6649},{"$f":"JSA($B78,GRUNDAVDRAG($B78+N$3),Deltagandeskatter!$B$2)","v":7613},{"$f":"JSA($B78,GRUNDAVDRAG($B78+O$3),Deltagandeskatter!$B$2)","v":8255},{"$f":"JSA($B78,GRUNDAVDRAG($B78+P$3),Deltagandeskatter!$B$2)","v":9861},null,24900,34500,31100,28100,26100,21100,null,{"v":7129.92,"d":"7130"},{"v":13586.519999999999,"d":"13587"},{"v":16798.6,"d":"16799"},{"v":18211.479999999996,"d":"18211"},{"v":17890.68,"d":"17891"},{"v":16284.68,"d":"16285"},null,{"v":0.21396000000000095,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[6250,75000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!D$3))-JSA($B79,GRUNDAVDRAG($B79+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":7344.879999999999,"d":"7345"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!E$3))-JSA($B79,GRUNDAVDRAG($B79+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":23404.6,"d":"23405"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!F$3))-JSA($B79,GRUNDAVDRAG($B79+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":39464.799999999996,"d":"39465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!G$3))-JSA($B79,GRUNDAVDRAG($B79+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":49100.399999999994,"d":"49100"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!H$3))-JSA($B79,GRUNDAVDRAG($B79+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":55524.799999999996,"d":"55525"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!I$3))-JSA($B79,GRUNDAVDRAG($B79+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B79+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B79+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":71584.8,"d":"71585"}},null,{"$f":"JSA($B79,GRUNDAVDRAG($B79+K$3),Deltagandeskatter!$B$2)","v":8683},{"$f":"JSA($B79,GRUNDAVDRAG($B79+L$3),Deltagandeskatter!$B$2)","v":5664},{"$f":"JSA($B79,GRUNDAVDRAG($B79+M$3),Deltagandeskatter!$B$2)","v":6788},{"$f":"JSA($B79,GRUNDAVDRAG($B79+N$3),Deltagandeskatter!$B$2)","v":7752},{"$f":"JSA($B79,GRUNDAVDRAG($B79+O$3),Deltagandeskatter!$B$2)","v":8394},{"$f":"JSA($B79,GRUNDAVDRAG($B79+P$3),Deltagandeskatter!$B$2)","v":10000},null,25100,34500,31000,28000,26000,21000,null,{"v":7344.879999999999,"d":"7345"},{"v":13800.72,"d":"13801"},{"v":17012.92,"d":"17013"},{"v":18425.799999999996,"d":"18426"},18105,{"v":16499.000000000007,"d":"16499"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":6333.333333333333,"d":"6333"},76000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!D$3))-JSA($B80,GRUNDAVDRAG($B80+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":7559.84,"d":"7560"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!E$3))-JSA($B80,GRUNDAVDRAG($B80+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":23619.8,"d":"23620"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!F$3))-JSA($B80,GRUNDAVDRAG($B80+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":39679.119999999995,"d":"39679"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!G$3))-JSA($B80,GRUNDAVDRAG($B80+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":49315.719999999994,"d":"49316"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!H$3))-JSA($B80,GRUNDAVDRAG($B80+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":55739.119999999995,"d":"55739"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!I$3))-JSA($B80,GRUNDAVDRAG($B80+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B80+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B80+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":71799.12,"d":"71799"}},null,{"$f":"JSA($B80,GRUNDAVDRAG($B80+K$3),Deltagandeskatter!$B$2)","v":8725},{"$f":"JSA($B80,GRUNDAVDRAG($B80+L$3),Deltagandeskatter!$B$2)","v":5770},{"$f":"JSA($B80,GRUNDAVDRAG($B80+M$3),Deltagandeskatter!$B$2)","v":6927},{"$f":"JSA($B80,GRUNDAVDRAG($B80+N$3),Deltagandeskatter!$B$2)","v":7890},{"$f":"JSA($B80,GRUNDAVDRAG($B80+O$3),Deltagandeskatter!$B$2)","v":8533},{"$f":"JSA($B80,GRUNDAVDRAG($B80+P$3),Deltagandeskatter!$B$2)","v":10139},null,25300,34500,30900,27900,25900,20900,null,{"v":7559.84,"d":"7560"},{"v":14015.92,"d":"14016"},{"v":17227.239999999998,"d":"17227"},{"v":18641.119999999995,"d":"18641"},{"v":18319.32,"d":"18319"},{"v":16713.32,"d":"16713"},null,{"v":0.21496000000000096,"d":"21%"},{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":6416.666666666667,"d":"6417"},77000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!D$3))-JSA($B81,GRUNDAVDRAG($B81+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":7773.799999999999,"d":"7774"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!E$3))-JSA($B81,GRUNDAVDRAG($B81+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":23834},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!F$3))-JSA($B81,GRUNDAVDRAG($B81+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":39894.439999999995,"d":"39894"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!G$3))-JSA($B81,GRUNDAVDRAG($B81+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":49530.04,"d":"49530"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!H$3))-JSA($B81,GRUNDAVDRAG($B81+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":55954.439999999995,"d":"55954"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!I$3))-JSA($B81,GRUNDAVDRAG($B81+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B81+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B81+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":72014.44,"d":"72014"}},null,{"$f":"JSA($B81,GRUNDAVDRAG($B81+K$3),Deltagandeskatter!$B$2)","v":8768},{"$f":"JSA($B81,GRUNDAVDRAG($B81+L$3),Deltagandeskatter!$B$2)","v":5877},{"$f":"JSA($B81,GRUNDAVDRAG($B81+M$3),Deltagandeskatter!$B$2)","v":7065},{"$f":"JSA($B81,GRUNDAVDRAG($B81+N$3),Deltagandeskatter!$B$2)","v":8029},{"$f":"JSA($B81,GRUNDAVDRAG($B81+O$3),Deltagandeskatter!$B$2)","v":8671},{"$f":"JSA($B81,GRUNDAVDRAG($B81+P$3),Deltagandeskatter!$B$2)","v":10277},null,25500,34500,30800,27800,25800,20800,null,{"v":7773.799999999999,"d":"7774"},{"v":14230.12,"d":"14230"},{"v":17442.559999999998,"d":"17443"},{"v":18855.440000000002,"d":"18855"},{"v":18534.64,"d":"18535"},{"v":16928.640000000007,"d":"16929"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[6500,78000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!D$3))-JSA($B82,GRUNDAVDRAG($B82+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":7988.759999999998,"d":"7989"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!E$3))-JSA($B82,GRUNDAVDRAG($B82+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":24048.199999999997,"d":"24048"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!F$3))-JSA($B82,GRUNDAVDRAG($B82+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":40108.759999999995,"d":"40109"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!G$3))-JSA($B82,GRUNDAVDRAG($B82+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":49744.36,"d":"49744"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!H$3))-JSA($B82,GRUNDAVDRAG($B82+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":56168.759999999995,"d":"56169"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!I$3))-JSA($B82,GRUNDAVDRAG($B82+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B82+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B82+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":72228.76,"d":"72229"}},null,{"$f":"JSA($B82,GRUNDAVDRAG($B82+K$3),Deltagandeskatter!$B$2)","v":8810},{"$f":"JSA($B82,GRUNDAVDRAG($B82+L$3),Deltagandeskatter!$B$2)","v":5984},{"$f":"JSA($B82,GRUNDAVDRAG($B82+M$3),Deltagandeskatter!$B$2)","v":7204},{"$f":"JSA($B82,GRUNDAVDRAG($B82+N$3),Deltagandeskatter!$B$2)","v":8168},{"$f":"JSA($B82,GRUNDAVDRAG($B82+O$3),Deltagandeskatter!$B$2)","v":8810},{"$f":"JSA($B82,GRUNDAVDRAG($B82+P$3),Deltagandeskatter!$B$2)","v":10416},null,25700,34500,30700,27700,25700,20700,null,{"v":7988.759999999998,"d":"7989"},{"v":14444.319999999998,"d":"14444"},{"v":17656.879999999997,"d":"17657"},{"v":19069.760000000002,"d":"19070"},{"v":18748.96,"d":"18749"},{"v":17142.96,"d":"17143"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2141999999999971,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":6583.333333333333,"d":"6583"},79000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!D$3))-JSA($B83,GRUNDAVDRAG($B83+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":8202.719999999998,"d":"8203"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!E$3))-JSA($B83,GRUNDAVDRAG($B83+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":24263.399999999998,"d":"24263"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!F$3))-JSA($B83,GRUNDAVDRAG($B83+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":40323.079999999994,"d":"40323"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!G$3))-JSA($B83,GRUNDAVDRAG($B83+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":49958.68,"d":"49959"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!H$3))-JSA($B83,GRUNDAVDRAG($B83+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":56383.079999999994,"d":"56383"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!I$3))-JSA($B83,GRUNDAVDRAG($B83+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B83+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B83+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":72443.08,"d":"72443"}},null,{"$f":"JSA($B83,GRUNDAVDRAG($B83+K$3),Deltagandeskatter!$B$2)","v":8853},{"$f":"JSA($B83,GRUNDAVDRAG($B83+L$3),Deltagandeskatter!$B$2)","v":6090},{"$f":"JSA($B83,GRUNDAVDRAG($B83+M$3),Deltagandeskatter!$B$2)","v":7343},{"$f":"JSA($B83,GRUNDAVDRAG($B83+N$3),Deltagandeskatter!$B$2)","v":8307},{"$f":"JSA($B83,GRUNDAVDRAG($B83+O$3),Deltagandeskatter!$B$2)","v":8949},{"$f":"JSA($B83,GRUNDAVDRAG($B83+P$3),Deltagandeskatter!$B$2)","v":10555},null,25900,34500,30600,27600,25600,20600,null,{"v":8202.719999999998,"d":"8203"},{"v":14659.519999999999,"d":"14660"},{"v":17871.199999999997,"d":"17871"},{"v":19284.08,"d":"19284"},{"v":18963.28,"d":"18963"},{"v":17357.280000000006,"d":"17357"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":6666.666666666667,"d":"6667"},80000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!D$3))-JSA($B84,GRUNDAVDRAG($B84+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":8417.68,"d":"8418"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!E$3))-JSA($B84,GRUNDAVDRAG($B84+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":24477.6,"d":"24478"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!F$3))-JSA($B84,GRUNDAVDRAG($B84+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":40537.4,"d":"40537"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!G$3))-JSA($B84,GRUNDAVDRAG($B84+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":50174},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!H$3))-JSA($B84,GRUNDAVDRAG($B84+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":56597.399999999994,"d":"56597"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!I$3))-JSA($B84,GRUNDAVDRAG($B84+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B84+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B84+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":72657.4,"d":"72657"}},null,{"$f":"JSA($B84,GRUNDAVDRAG($B84+K$3),Deltagandeskatter!$B$2)","v":8895},{"$f":"JSA($B84,GRUNDAVDRAG($B84+L$3),Deltagandeskatter!$B$2)","v":6197},{"$f":"JSA($B84,GRUNDAVDRAG($B84+M$3),Deltagandeskatter!$B$2)","v":7482},{"$f":"JSA($B84,GRUNDAVDRAG($B84+N$3),Deltagandeskatter!$B$2)","v":8445},{"$f":"JSA($B84,GRUNDAVDRAG($B84+O$3),Deltagandeskatter!$B$2)","v":9088},{"$f":"JSA($B84,GRUNDAVDRAG($B84+P$3),Deltagandeskatter!$B$2)","v":10694},null,26100,34500,30500,27500,25500,20500,null,{"v":8417.68,"d":"8418"},{"v":14873.72,"d":"14874"},{"v":18085.520000000004,"d":"18086"},{"v":19499.4,"d":"19499"},{"v":19177.6,"d":"19178"},{"v":17571.6,"d":"17572"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[6750,81000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!D$3))-JSA($B85,GRUNDAVDRAG($B85+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":8632.64,"d":"8633"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!E$3))-JSA($B85,GRUNDAVDRAG($B85+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":24691.8,"d":"24692"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!F$3))-JSA($B85,GRUNDAVDRAG($B85+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":40752.72,"d":"40753"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!G$3))-JSA($B85,GRUNDAVDRAG($B85+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":50388.32,"d":"50388"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!H$3))-JSA($B85,GRUNDAVDRAG($B85+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":56812.72,"d":"56813"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!I$3))-JSA($B85,GRUNDAVDRAG($B85+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B85+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B85+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":72872.72,"d":"72873"}},null,{"$f":"JSA($B85,GRUNDAVDRAG($B85+K$3),Deltagandeskatter!$B$2)","v":8937},{"$f":"JSA($B85,GRUNDAVDRAG($B85+L$3),Deltagandeskatter!$B$2)","v":6304},{"$f":"JSA($B85,GRUNDAVDRAG($B85+M$3),Deltagandeskatter!$B$2)","v":7620},{"$f":"JSA($B85,GRUNDAVDRAG($B85+N$3),Deltagandeskatter!$B$2)","v":8584},{"$f":"JSA($B85,GRUNDAVDRAG($B85+O$3),Deltagandeskatter!$B$2)","v":9226},{"$f":"JSA($B85,GRUNDAVDRAG($B85+P$3),Deltagandeskatter!$B$2)","v":10832},null,26300,34500,30400,27400,25400,20400,null,{"v":8632.64,"d":"8633"},{"v":15087.92,"d":"15088"},{"v":18300.840000000004,"d":"18301"},{"v":19713.72,"d":"19714"},{"v":19392.920000000006,"d":"19393"},{"v":17786.920000000006,"d":"17787"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":6833.333333333333,"d":"6833"},82000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!D$3))-JSA($B86,GRUNDAVDRAG($B86+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":8846.599999999999,"d":"8847"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!E$3))-JSA($B86,GRUNDAVDRAG($B86+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":24907},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!F$3))-JSA($B86,GRUNDAVDRAG($B86+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":40967.04,"d":"40967"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!G$3))-JSA($B86,GRUNDAVDRAG($B86+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":50602.64,"d":"50603"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!H$3))-JSA($B86,GRUNDAVDRAG($B86+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":57027.03999999999,"d":"57027"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!I$3))-JSA($B86,GRUNDAVDRAG($B86+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B86+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B86+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":73087.04,"d":"73087"}},null,{"$f":"JSA($B86,GRUNDAVDRAG($B86+K$3),Deltagandeskatter!$B$2)","v":8980},{"$f":"JSA($B86,GRUNDAVDRAG($B86+L$3),Deltagandeskatter!$B$2)","v":6410},{"$f":"JSA($B86,GRUNDAVDRAG($B86+M$3),Deltagandeskatter!$B$2)","v":7759},{"$f":"JSA($B86,GRUNDAVDRAG($B86+N$3),Deltagandeskatter!$B$2)","v":8723},{"$f":"JSA($B86,GRUNDAVDRAG($B86+O$3),Deltagandeskatter!$B$2)","v":9365},{"$f":"JSA($B86,GRUNDAVDRAG($B86+P$3),Deltagandeskatter!$B$2)","v":10971},null,26500,34500,30300,27300,25300,20300,null,{"v":8846.599999999999,"d":"8847"},{"v":15303.12,"d":"15303"},{"v":18515.160000000003,"d":"18515"},{"v":19928.04,"d":"19928"},{"v":19607.239999999998,"d":"19607"},{"v":18001.239999999998,"d":"18001"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":6916.666666666667,"d":"6917"},83000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!D$3))-JSA($B87,GRUNDAVDRAG($B87+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":9061.559999999998,"d":"9062"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!E$3))-JSA($B87,GRUNDAVDRAG($B87+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":25121.199999999997,"d":"25121"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!F$3))-JSA($B87,GRUNDAVDRAG($B87+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":41181.36,"d":"41181"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!G$3))-JSA($B87,GRUNDAVDRAG($B87+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":50816.96,"d":"50817"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!H$3))-JSA($B87,GRUNDAVDRAG($B87+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":57241.36,"d":"57241"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!I$3))-JSA($B87,GRUNDAVDRAG($B87+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B87+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B87+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":73301.36,"d":"73301"}},null,{"$f":"JSA($B87,GRUNDAVDRAG($B87+K$3),Deltagandeskatter!$B$2)","v":9022},{"$f":"JSA($B87,GRUNDAVDRAG($B87+L$3),Deltagandeskatter!$B$2)","v":6517},{"$f":"JSA($B87,GRUNDAVDRAG($B87+M$3),Deltagandeskatter!$B$2)","v":7898},{"$f":"JSA($B87,GRUNDAVDRAG($B87+N$3),Deltagandeskatter!$B$2)","v":8862},{"$f":"JSA($B87,GRUNDAVDRAG($B87+O$3),Deltagandeskatter!$B$2)","v":9504},{"$f":"JSA($B87,GRUNDAVDRAG($B87+P$3),Deltagandeskatter!$B$2)","v":11110},null,26700,34500,30200,27200,25200,20200,null,{"v":9061.559999999998,"d":"9062"},{"v":15517.319999999998,"d":"15517"},{"v":18729.480000000003,"d":"18729"},{"v":20142.36,"d":"20142"},{"v":19821.560000000005,"d":"19822"},{"v":18215.560000000005,"d":"18216"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2141999999999971,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[7000,84000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!D$3))-JSA($B88,GRUNDAVDRAG($B88+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":9275.52,"d":"9276"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!E$3))-JSA($B88,GRUNDAVDRAG($B88+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":25336.399999999998,"d":"25336"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!F$3))-JSA($B88,GRUNDAVDRAG($B88+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":41395.68,"d":"41396"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!G$3))-JSA($B88,GRUNDAVDRAG($B88+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":51032.28,"d":"51032"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!H$3))-JSA($B88,GRUNDAVDRAG($B88+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":57455.67999999999,"d":"57456"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!I$3))-JSA($B88,GRUNDAVDRAG($B88+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B88+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B88+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":73515.68,"d":"73516"}},null,{"$f":"JSA($B88,GRUNDAVDRAG($B88+K$3),Deltagandeskatter!$B$2)","v":9065},{"$f":"JSA($B88,GRUNDAVDRAG($B88+L$3),Deltagandeskatter!$B$2)","v":6623},{"$f":"JSA($B88,GRUNDAVDRAG($B88+M$3),Deltagandeskatter!$B$2)","v":8037},{"$f":"JSA($B88,GRUNDAVDRAG($B88+N$3),Deltagandeskatter!$B$2)","v":9000},{"$f":"JSA($B88,GRUNDAVDRAG($B88+O$3),Deltagandeskatter!$B$2)","v":9643},{"$f":"JSA($B88,GRUNDAVDRAG($B88+P$3),Deltagandeskatter!$B$2)","v":11249},null,26900,34500,30100,27100,25100,20100,null,{"v":9275.52,"d":"9276"},{"v":15732.519999999999,"d":"15733"},{"v":18943.800000000003,"d":"18944"},{"v":20357.68,"d":"20358"},{"v":20035.879999999997,"d":"20036"},{"v":18429.879999999997,"d":"18430"},null,{"v":0.21396000000000276,"d":"21%"},{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":7083.333333333333,"d":"7083"},85000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!D$3))-JSA($B89,GRUNDAVDRAG($B89+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":9490.48,"d":"9490"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!E$3))-JSA($B89,GRUNDAVDRAG($B89+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":25550.6,"d":"25551"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!F$3))-JSA($B89,GRUNDAVDRAG($B89+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":41610},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!G$3))-JSA($B89,GRUNDAVDRAG($B89+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":51246.6,"d":"51247"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!H$3))-JSA($B89,GRUNDAVDRAG($B89+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":57670},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!I$3))-JSA($B89,GRUNDAVDRAG($B89+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B89+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B89+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":73730},null,{"$f":"JSA($B89,GRUNDAVDRAG($B89+K$3),Deltagandeskatter!$B$2)","v":9107},{"$f":"JSA($B89,GRUNDAVDRAG($B89+L$3),Deltagandeskatter!$B$2)","v":6730},{"$f":"JSA($B89,GRUNDAVDRAG($B89+M$3),Deltagandeskatter!$B$2)","v":8176},{"$f":"JSA($B89,GRUNDAVDRAG($B89+N$3),Deltagandeskatter!$B$2)","v":9139},{"$f":"JSA($B89,GRUNDAVDRAG($B89+O$3),Deltagandeskatter!$B$2)","v":9782},{"$f":"JSA($B89,GRUNDAVDRAG($B89+P$3),Deltagandeskatter!$B$2)","v":11388},null,27100,34500,30000,27000,25000,20000,null,{"v":9490.48,"d":"9490"},{"v":15946.72,"d":"15947"},{"v":19158.120000000003,"d":"19158"},20572,{"v":20250.200000000004,"d":"20250"},{"v":18644.200000000004,"d":"18644"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":7166.666666666667,"d":"7167"},86000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!D$3))-JSA($B90,GRUNDAVDRAG($B90+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":9705.439999999999,"d":"9705"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!E$3))-JSA($B90,GRUNDAVDRAG($B90+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":25764.8,"d":"25765"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!F$3))-JSA($B90,GRUNDAVDRAG($B90+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":41825.32,"d":"41825"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!G$3))-JSA($B90,GRUNDAVDRAG($B90+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":51460.92,"d":"51461"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!H$3))-JSA($B90,GRUNDAVDRAG($B90+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":57885.31999999999,"d":"57885"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!I$3))-JSA($B90,GRUNDAVDRAG($B90+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B90+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B90+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":73945.31999999999,"d":"73945"}},null,{"$f":"JSA($B90,GRUNDAVDRAG($B90+K$3),Deltagandeskatter!$B$2)","v":9149},{"$f":"JSA($B90,GRUNDAVDRAG($B90+L$3),Deltagandeskatter!$B$2)","v":6837},{"$f":"JSA($B90,GRUNDAVDRAG($B90+M$3),Deltagandeskatter!$B$2)","v":8314},{"$f":"JSA($B90,GRUNDAVDRAG($B90+N$3),Deltagandeskatter!$B$2)","v":9278},{"$f":"JSA($B90,GRUNDAVDRAG($B90+O$3),Deltagandeskatter!$B$2)","v":9920},{"$f":"JSA($B90,GRUNDAVDRAG($B90+P$3),Deltagandeskatter!$B$2)","v":11526},null,27300,34500,29900,26900,24900,19900,null,{"v":9705.439999999999,"d":"9705"},{"v":16160.92,"d":"16161"},{"v":19373.440000000002,"d":"19373"},{"v":20786.32,"d":"20786"},{"v":20465.519999999997,"d":"20466"},{"v":18859.519999999997,"d":"18860"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.21420000000000072,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[7250,87000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!D$3))-JSA($B91,GRUNDAVDRAG($B91+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":9919.399999999998,"d":"9919"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!E$3))-JSA($B91,GRUNDAVDRAG($B91+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":25980},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!F$3))-JSA($B91,GRUNDAVDRAG($B91+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":42039.64,"d":"42040"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!G$3))-JSA($B91,GRUNDAVDRAG($B91+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":51675.24,"d":"51675"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!H$3))-JSA($B91,GRUNDAVDRAG($B91+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":58099.64,"d":"58100"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!I$3))-JSA($B91,GRUNDAVDRAG($B91+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B91+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B91+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":74159.64,"d":"74160"}},null,{"$f":"JSA($B91,GRUNDAVDRAG($B91+K$3),Deltagandeskatter!$B$2)","v":9192},{"$f":"JSA($B91,GRUNDAVDRAG($B91+L$3),Deltagandeskatter!$B$2)","v":6943},{"$f":"JSA($B91,GRUNDAVDRAG($B91+M$3),Deltagandeskatter!$B$2)","v":8453},{"$f":"JSA($B91,GRUNDAVDRAG($B91+N$3),Deltagandeskatter!$B$2)","v":9417},{"$f":"JSA($B91,GRUNDAVDRAG($B91+O$3),Deltagandeskatter!$B$2)","v":10059},{"$f":"JSA($B91,GRUNDAVDRAG($B91+P$3),Deltagandeskatter!$B$2)","v":11665},null,27500,34500,29800,26800,24800,19800,null,{"v":9919.399999999998,"d":"9919"},{"v":16376.12,"d":"16376"},{"v":19587.760000000002,"d":"19588"},{"v":21000.64,"d":"21001"},{"v":20679.840000000004,"d":"20680"},{"v":19073.840000000004,"d":"19074"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":7333.333333333333,"d":"7333"},88000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!D$3))-JSA($B92,GRUNDAVDRAG($B92+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":10134.36,"d":"10134"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!E$3))-JSA($B92,GRUNDAVDRAG($B92+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":26194.199999999997,"d":"26194"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!F$3))-JSA($B92,GRUNDAVDRAG($B92+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":42253.96,"d":"42254"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!G$3))-JSA($B92,GRUNDAVDRAG($B92+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":51890.56,"d":"51891"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!H$3))-JSA($B92,GRUNDAVDRAG($B92+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":58313.95999999999,"d":"58314"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!I$3))-JSA($B92,GRUNDAVDRAG($B92+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B92+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B92+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":74373.95999999999,"d":"74374"}},null,{"$f":"JSA($B92,GRUNDAVDRAG($B92+K$3),Deltagandeskatter!$B$2)","v":9234},{"$f":"JSA($B92,GRUNDAVDRAG($B92+L$3),Deltagandeskatter!$B$2)","v":7050},{"$f":"JSA($B92,GRUNDAVDRAG($B92+M$3),Deltagandeskatter!$B$2)","v":8592},{"$f":"JSA($B92,GRUNDAVDRAG($B92+N$3),Deltagandeskatter!$B$2)","v":9555},{"$f":"JSA($B92,GRUNDAVDRAG($B92+O$3),Deltagandeskatter!$B$2)","v":10198},{"$f":"JSA($B92,GRUNDAVDRAG($B92+P$3),Deltagandeskatter!$B$2)","v":11804},null,27700,34500,29700,26700,24700,19700,null,{"v":10134.36,"d":"10134"},{"v":16590.32,"d":"16590"},{"v":19802.08,"d":"19802"},{"v":21215.96,"d":"21216"},{"v":20894.159999999996,"d":"20894"},{"v":19288.159999999996,"d":"19288"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.21419999999999892,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":7416.666666666667,"d":"7417"},89000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!D$3))-JSA($B93,GRUNDAVDRAG($B93+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":10348.32,"d":"10348"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!E$3))-JSA($B93,GRUNDAVDRAG($B93+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":26408.4,"d":"26408"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!F$3))-JSA($B93,GRUNDAVDRAG($B93+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":42468.28,"d":"42468"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!G$3))-JSA($B93,GRUNDAVDRAG($B93+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":52104.88,"d":"52105"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!H$3))-JSA($B93,GRUNDAVDRAG($B93+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":58528.28,"d":"58528"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!I$3))-JSA($B93,GRUNDAVDRAG($B93+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B93+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B93+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":74588.28,"d":"74588"}},null,{"$f":"JSA($B93,GRUNDAVDRAG($B93+K$3),Deltagandeskatter!$B$2)","v":9277},{"$f":"JSA($B93,GRUNDAVDRAG($B93+L$3),Deltagandeskatter!$B$2)","v":7157},{"$f":"JSA($B93,GRUNDAVDRAG($B93+M$3),Deltagandeskatter!$B$2)","v":8731},{"$f":"JSA($B93,GRUNDAVDRAG($B93+N$3),Deltagandeskatter!$B$2)","v":9694},{"$f":"JSA($B93,GRUNDAVDRAG($B93+O$3),Deltagandeskatter!$B$2)","v":10337},{"$f":"JSA($B93,GRUNDAVDRAG($B93+P$3),Deltagandeskatter!$B$2)","v":11943},null,27900,34500,29600,26600,24600,19600,null,{"v":10348.32,"d":"10348"},{"v":16804.520000000004,"d":"16805"},{"v":20016.4,"d":"20016"},{"v":21430.28,"d":"21430"},{"v":21108.480000000003,"d":"21108"},{"v":19502.480000000003,"d":"19502"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21420000000000436,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[7500,90000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!D$3))-JSA($B94,GRUNDAVDRAG($B94+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":10563.279999999999,"d":"10563"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!E$3))-JSA($B94,GRUNDAVDRAG($B94+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":26623.6,"d":"26624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!F$3))-JSA($B94,GRUNDAVDRAG($B94+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":42683.6,"d":"42684"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!G$3))-JSA($B94,GRUNDAVDRAG($B94+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":52319.2,"d":"52319"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!H$3))-JSA($B94,GRUNDAVDRAG($B94+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":58743.59999999999,"d":"58744"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!I$3))-JSA($B94,GRUNDAVDRAG($B94+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B94+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B94+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":74803.59999999999,"d":"74804"}},null,{"$f":"JSA($B94,GRUNDAVDRAG($B94+K$3),Deltagandeskatter!$B$2)","v":9319},{"$f":"JSA($B94,GRUNDAVDRAG($B94+L$3),Deltagandeskatter!$B$2)","v":7263},{"$f":"JSA($B94,GRUNDAVDRAG($B94+M$3),Deltagandeskatter!$B$2)","v":8869},{"$f":"JSA($B94,GRUNDAVDRAG($B94+N$3),Deltagandeskatter!$B$2)","v":9833},{"$f":"JSA($B94,GRUNDAVDRAG($B94+O$3),Deltagandeskatter!$B$2)","v":10475},{"$f":"JSA($B94,GRUNDAVDRAG($B94+P$3),Deltagandeskatter!$B$2)","v":12081},null,28100,34500,29500,26500,24500,19500,null,{"v":10563.279999999999,"d":"10563"},{"v":17019.72,"d":"17020"},{"v":20231.72,"d":"20232"},{"v":21644.6,"d":"21645"},{"v":21323.799999999996,"d":"21324"},{"v":19717.799999999996,"d":"19718"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2151999999999971,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":7583.333333333333,"d":"7583"},91000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!D$3))-JSA($B95,GRUNDAVDRAG($B95+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":10778.239999999998,"d":"10778"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!E$3))-JSA($B95,GRUNDAVDRAG($B95+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":26837.92,"d":"26838"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!F$3))-JSA($B95,GRUNDAVDRAG($B95+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":42897.92,"d":"42898"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!G$3))-JSA($B95,GRUNDAVDRAG($B95+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":52533.52,"d":"52534"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!H$3))-JSA($B95,GRUNDAVDRAG($B95+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":58957.92,"d":"58958"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!I$3))-JSA($B95,GRUNDAVDRAG($B95+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B95+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B95+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":75017.92,"d":"75018"}},null,{"$f":"JSA($B95,GRUNDAVDRAG($B95+K$3),Deltagandeskatter!$B$2)","v":9361},{"$f":"JSA($B95,GRUNDAVDRAG($B95+L$3),Deltagandeskatter!$B$2)","v":7402},{"$f":"JSA($B95,GRUNDAVDRAG($B95+M$3),Deltagandeskatter!$B$2)","v":9008},{"$f":"JSA($B95,GRUNDAVDRAG($B95+N$3),Deltagandeskatter!$B$2)","v":9972},{"$f":"JSA($B95,GRUNDAVDRAG($B95+O$3),Deltagandeskatter!$B$2)","v":10614},{"$f":"JSA($B95,GRUNDAVDRAG($B95+P$3),Deltagandeskatter!$B$2)","v":12220},null,28300,34400,29400,26400,24400,19400,null,{"v":10778.239999999998,"d":"10778"},{"v":17234.04,"d":"17234"},{"v":20446.04,"d":"20446"},{"v":21858.92,"d":"21859"},{"v":21538.120000000003,"d":"21538"},{"v":19932.120000000003,"d":"19932"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":7666.666666666667,"d":"7667"},92000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!D$3))-JSA($B96,GRUNDAVDRAG($B96+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":10992.2,"d":"10992"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!E$3))-JSA($B96,GRUNDAVDRAG($B96+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":27052.239999999998,"d":"27052"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!F$3))-JSA($B96,GRUNDAVDRAG($B96+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":43112.24,"d":"43112"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!G$3))-JSA($B96,GRUNDAVDRAG($B96+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":52748.84,"d":"52749"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!H$3))-JSA($B96,GRUNDAVDRAG($B96+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":59172.23999999999,"d":"59172"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!I$3))-JSA($B96,GRUNDAVDRAG($B96+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B96+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B96+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":75232.23999999999,"d":"75232"}},null,{"$f":"JSA($B96,GRUNDAVDRAG($B96+K$3),Deltagandeskatter!$B$2)","v":9404},{"$f":"JSA($B96,GRUNDAVDRAG($B96+L$3),Deltagandeskatter!$B$2)","v":7541},{"$f":"JSA($B96,GRUNDAVDRAG($B96+M$3),Deltagandeskatter!$B$2)","v":9147},{"$f":"JSA($B96,GRUNDAVDRAG($B96+N$3),Deltagandeskatter!$B$2)","v":10110},{"$f":"JSA($B96,GRUNDAVDRAG($B96+O$3),Deltagandeskatter!$B$2)","v":10753},{"$f":"JSA($B96,GRUNDAVDRAG($B96+P$3),Deltagandeskatter!$B$2)","v":12359},null,28500,34300,29300,26300,24300,19300,null,{"v":10992.2,"d":"10992"},{"v":17448.36,"d":"17448"},{"v":20660.36,"d":"20660"},{"v":22074.239999999998,"d":"22074"},{"v":21752.439999999995,"d":"21752"},{"v":20146.439999999995,"d":"20146"},null,{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[7750,93000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!D$3))-JSA($B97,GRUNDAVDRAG($B97+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":11207.16,"d":"11207"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!E$3))-JSA($B97,GRUNDAVDRAG($B97+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":27266.559999999998,"d":"27267"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!F$3))-JSA($B97,GRUNDAVDRAG($B97+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":43326.56,"d":"43327"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!G$3))-JSA($B97,GRUNDAVDRAG($B97+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":52963.159999999996,"d":"52963"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!H$3))-JSA($B97,GRUNDAVDRAG($B97+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":59386.56,"d":"59387"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!I$3))-JSA($B97,GRUNDAVDRAG($B97+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B97+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B97+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":75446.56,"d":"75447"}},null,{"$f":"JSA($B97,GRUNDAVDRAG($B97+K$3),Deltagandeskatter!$B$2)","v":9446},{"$f":"JSA($B97,GRUNDAVDRAG($B97+L$3),Deltagandeskatter!$B$2)","v":7680},{"$f":"JSA($B97,GRUNDAVDRAG($B97+M$3),Deltagandeskatter!$B$2)","v":9286},{"$f":"JSA($B97,GRUNDAVDRAG($B97+N$3),Deltagandeskatter!$B$2)","v":10249},{"$f":"JSA($B97,GRUNDAVDRAG($B97+O$3),Deltagandeskatter!$B$2)","v":10892},{"$f":"JSA($B97,GRUNDAVDRAG($B97+P$3),Deltagandeskatter!$B$2)","v":12498},null,28700,34200,29200,26200,24200,19200,null,{"v":11207.16,"d":"11207"},{"v":17662.68,"d":"17663"},{"v":20874.68,"d":"20875"},{"v":22288.559999999998,"d":"22289"},{"v":21966.760000000002,"d":"21967"},{"v":20360.760000000002,"d":"20361"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":7833.333333333333,"d":"7833"},94000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!D$3))-JSA($B98,GRUNDAVDRAG($B98+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":11421.119999999999,"d":"11421"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!E$3))-JSA($B98,GRUNDAVDRAG($B98+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":27481.879999999997,"d":"27482"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!F$3))-JSA($B98,GRUNDAVDRAG($B98+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":43541.88,"d":"43542"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!G$3))-JSA($B98,GRUNDAVDRAG($B98+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":53177.479999999996,"d":"53177"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!H$3))-JSA($B98,GRUNDAVDRAG($B98+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":59601.87999999999,"d":"59602"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!I$3))-JSA($B98,GRUNDAVDRAG($B98+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B98+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B98+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":75661.87999999999,"d":"75662"}},null,{"$f":"JSA($B98,GRUNDAVDRAG($B98+K$3),Deltagandeskatter!$B$2)","v":9489},{"$f":"JSA($B98,GRUNDAVDRAG($B98+L$3),Deltagandeskatter!$B$2)","v":7818},{"$f":"JSA($B98,GRUNDAVDRAG($B98+M$3),Deltagandeskatter!$B$2)","v":9424},{"$f":"JSA($B98,GRUNDAVDRAG($B98+N$3),Deltagandeskatter!$B$2)","v":10388},{"$f":"JSA($B98,GRUNDAVDRAG($B98+O$3),Deltagandeskatter!$B$2)","v":11030},{"$f":"JSA($B98,GRUNDAVDRAG($B98+P$3),Deltagandeskatter!$B$2)","v":12636},null,28900,34100,29100,26100,24100,19100,null,{"v":11421.119999999999,"d":"11421"},17878,21090,{"v":22502.879999999997,"d":"22503"},{"v":22182.079999999994,"d":"22182"},{"v":20576.079999999994,"d":"20576"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":7916.666666666667,"d":"7917"},95000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!D$3))-JSA($B99,GRUNDAVDRAG($B99+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":11636.079999999998,"d":"11636"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!E$3))-JSA($B99,GRUNDAVDRAG($B99+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":27696.199999999997,"d":"27696"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!F$3))-JSA($B99,GRUNDAVDRAG($B99+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":43756.2,"d":"43756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!G$3))-JSA($B99,GRUNDAVDRAG($B99+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":53391.799999999996,"d":"53392"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!H$3))-JSA($B99,GRUNDAVDRAG($B99+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":59816.2,"d":"59816"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!I$3))-JSA($B99,GRUNDAVDRAG($B99+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B99+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B99+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":75876.2,"d":"75876"}},null,{"$f":"JSA($B99,GRUNDAVDRAG($B99+K$3),Deltagandeskatter!$B$2)","v":9531},{"$f":"JSA($B99,GRUNDAVDRAG($B99+L$3),Deltagandeskatter!$B$2)","v":7957},{"$f":"JSA($B99,GRUNDAVDRAG($B99+M$3),Deltagandeskatter!$B$2)","v":9563},{"$f":"JSA($B99,GRUNDAVDRAG($B99+N$3),Deltagandeskatter!$B$2)","v":10527},{"$f":"JSA($B99,GRUNDAVDRAG($B99+O$3),Deltagandeskatter!$B$2)","v":11169},{"$f":"JSA($B99,GRUNDAVDRAG($B99+P$3),Deltagandeskatter!$B$2)","v":12775},null,29100,34000,29000,26000,24000,19000,null,{"v":11636.079999999998,"d":"11636"},{"v":18092.32,"d":"18092"},{"v":21304.32,"d":"21304"},{"v":22717.199999999997,"d":"22717"},{"v":22396.4,"d":"22396"},{"v":20790.4,"d":"20790"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[8000,96000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!D$3))-JSA($B100,GRUNDAVDRAG($B100+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":11851.039999999997,"d":"11851"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!E$3))-JSA($B100,GRUNDAVDRAG($B100+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":27910.519999999997,"d":"27911"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!F$3))-JSA($B100,GRUNDAVDRAG($B100+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":43970.52,"d":"43971"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!G$3))-JSA($B100,GRUNDAVDRAG($B100+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":53607.119999999995,"d":"53607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!H$3))-JSA($B100,GRUNDAVDRAG($B100+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":60030.51999999999,"d":"60031"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!I$3))-JSA($B100,GRUNDAVDRAG($B100+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B100+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B100+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":76090.51999999999,"d":"76091"}},null,{"$f":"JSA($B100,GRUNDAVDRAG($B100+K$3),Deltagandeskatter!$B$2)","v":9573},{"$f":"JSA($B100,GRUNDAVDRAG($B100+L$3),Deltagandeskatter!$B$2)","v":8096},{"$f":"JSA($B100,GRUNDAVDRAG($B100+M$3),Deltagandeskatter!$B$2)","v":9702},{"$f":"JSA($B100,GRUNDAVDRAG($B100+N$3),Deltagandeskatter!$B$2)","v":10665},{"$f":"JSA($B100,GRUNDAVDRAG($B100+O$3),Deltagandeskatter!$B$2)","v":11308},{"$f":"JSA($B100,GRUNDAVDRAG($B100+P$3),Deltagandeskatter!$B$2)","v":12914},null,29300,33900,28900,25900,23900,18900,null,{"v":11851.039999999997,"d":"11851"},{"v":18306.64,"d":"18307"},{"v":21518.64,"d":"21519"},{"v":22932.519999999997,"d":"22933"},{"v":22610.719999999994,"d":"22611"},{"v":21004.719999999994,"d":"21005"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":8083.333333333333,"d":"8083"},97000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!D$3))-JSA($B101,GRUNDAVDRAG($B101+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":12065},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!E$3))-JSA($B101,GRUNDAVDRAG($B101+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":28124.839999999997,"d":"28125"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!F$3))-JSA($B101,GRUNDAVDRAG($B101+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":44184.84,"d":"44185"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!G$3))-JSA($B101,GRUNDAVDRAG($B101+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":53821.439999999995,"d":"53821"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!H$3))-JSA($B101,GRUNDAVDRAG($B101+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":60244.84,"d":"60245"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!I$3))-JSA($B101,GRUNDAVDRAG($B101+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B101+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B101+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":76304.84,"d":"76305"}},null,{"$f":"JSA($B101,GRUNDAVDRAG($B101+K$3),Deltagandeskatter!$B$2)","v":9616},{"$f":"JSA($B101,GRUNDAVDRAG($B101+L$3),Deltagandeskatter!$B$2)","v":8235},{"$f":"JSA($B101,GRUNDAVDRAG($B101+M$3),Deltagandeskatter!$B$2)","v":9841},{"$f":"JSA($B101,GRUNDAVDRAG($B101+N$3),Deltagandeskatter!$B$2)","v":10804},{"$f":"JSA($B101,GRUNDAVDRAG($B101+O$3),Deltagandeskatter!$B$2)","v":11447},{"$f":"JSA($B101,GRUNDAVDRAG($B101+P$3),Deltagandeskatter!$B$2)","v":13053},null,29500,33800,28800,25800,23800,18800,null,12065,{"v":18520.96,"d":"18521"},{"v":21732.96,"d":"21733"},{"v":23146.839999999997,"d":"23147"},{"v":22825.04,"d":"22825"},{"v":21219.04,"d":"21219"},null,{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":8166.666666666667,"d":"8167"},98000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!D$3))-JSA($B102,GRUNDAVDRAG($B102+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":12279.96,"d":"12280"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!E$3))-JSA($B102,GRUNDAVDRAG($B102+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":28340.159999999996,"d":"28340"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!F$3))-JSA($B102,GRUNDAVDRAG($B102+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":44400.159999999996,"d":"44400"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!G$3))-JSA($B102,GRUNDAVDRAG($B102+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":54035.759999999995,"d":"54036"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!H$3))-JSA($B102,GRUNDAVDRAG($B102+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":60460.16,"d":"60460"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!I$3))-JSA($B102,GRUNDAVDRAG($B102+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B102+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B102+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":76520.15999999999,"d":"76520"}},null,{"$f":"JSA($B102,GRUNDAVDRAG($B102+K$3),Deltagandeskatter!$B$2)","v":9658},{"$f":"JSA($B102,GRUNDAVDRAG($B102+L$3),Deltagandeskatter!$B$2)","v":8373},{"$f":"JSA($B102,GRUNDAVDRAG($B102+M$3),Deltagandeskatter!$B$2)","v":9979},{"$f":"JSA($B102,GRUNDAVDRAG($B102+N$3),Deltagandeskatter!$B$2)","v":10943},{"$f":"JSA($B102,GRUNDAVDRAG($B102+O$3),Deltagandeskatter!$B$2)","v":11585},{"$f":"JSA($B102,GRUNDAVDRAG($B102+P$3),Deltagandeskatter!$B$2)","v":13191},null,29700,33700,28700,{"$f":"GRUNDAVDRAG($B102+U$3)","v":25700},23700,18700,null,{"v":12279.96,"d":"12280"},{"v":18736.28,"d":"18736"},{"v":21948.28,"d":"21948"},{"v":23361.159999999996,"d":"23361"},{"v":23040.360000000008,"d":"23040"},{"v":21434.359999999993,"d":"21434"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[8250,99000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!D$3))-JSA($B103,GRUNDAVDRAG($B103+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":12493.919999999998,"d":"12494"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!E$3))-JSA($B103,GRUNDAVDRAG($B103+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":28554.479999999996,"d":"28554"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!F$3))-JSA($B103,GRUNDAVDRAG($B103+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":44614.479999999996,"d":"44614"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!G$3))-JSA($B103,GRUNDAVDRAG($B103+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":54250.079999999994,"d":"54250"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!H$3))-JSA($B103,GRUNDAVDRAG($B103+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":60674.479999999996,"d":"60674"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!I$3))-JSA($B103,GRUNDAVDRAG($B103+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B103+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B103+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":76734.48,"d":"76734"}},null,{"$f":"JSA($B103,GRUNDAVDRAG($B103+K$3),Deltagandeskatter!$B$2)","v":9701},{"$f":"JSA($B103,GRUNDAVDRAG($B103+L$3),Deltagandeskatter!$B$2)","v":8512},{"$f":"JSA($B103,GRUNDAVDRAG($B103+M$3),Deltagandeskatter!$B$2)","v":10118},{"$f":"JSA($B103,GRUNDAVDRAG($B103+N$3),Deltagandeskatter!$B$2)","v":11082},{"$f":"JSA($B103,GRUNDAVDRAG($B103+O$3),Deltagandeskatter!$B$2)","v":11724},{"$f":"JSA($B103,GRUNDAVDRAG($B103+P$3),Deltagandeskatter!$B$2)","v":13330},null,{"$f":"GRUNDAVDRAG($B103+R$3)","v":29900},33600,28600,25600,23600,18600,null,{"v":12493.919999999998,"d":"12494"},{"v":18950.6,"d":"18951"},{"v":22162.6,"d":"22163"},{"v":23575.479999999996,"d":"23575"},{"v":23254.68,"d":"23255"},{"v":21648.68,"d":"21649"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":8333.333333333334,"d":"8333"},100000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!D$3))-JSA($B104,GRUNDAVDRAG($B104+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":12708.879999999997,"d":"12709"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!E$3))-JSA($B104,GRUNDAVDRAG($B104+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":28768.799999999996,"d":"28769"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!F$3))-JSA($B104,GRUNDAVDRAG($B104+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":44828.799999999996,"d":"44829"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!G$3))-JSA($B104,GRUNDAVDRAG($B104+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":54465.399999999994,"d":"54465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!H$3))-JSA($B104,GRUNDAVDRAG($B104+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":60888.8,"d":"60889"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!I$3))-JSA($B104,GRUNDAVDRAG($B104+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B104+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B104+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":76948.8,"d":"76949"}},null,{"$f":"JSA($B104,GRUNDAVDRAG($B104+K$3),Deltagandeskatter!$B$2)","v":9743},{"$f":"JSA($B104,GRUNDAVDRAG($B104+L$3),Deltagandeskatter!$B$2)","v":8651},{"$f":"JSA($B104,GRUNDAVDRAG($B104+M$3),Deltagandeskatter!$B$2)","v":10257},{"$f":"JSA($B104,GRUNDAVDRAG($B104+N$3),Deltagandeskatter!$B$2)","v":11220},{"$f":"JSA($B104,GRUNDAVDRAG($B104+O$3),Deltagandeskatter!$B$2)","v":11863},{"$f":"JSA($B104,GRUNDAVDRAG($B104+P$3),Deltagandeskatter!$B$2)","v":13469},null,30100,33500,28500,25500,23500,18500,null,{"v":12708.879999999997,"d":"12709"},{"v":19164.92,"d":"19165"},{"v":22376.92,"d":"22377"},{"v":23790.799999999996,"d":"23791"},{"v":23469.000000000007,"d":"23469"},{"v":21863.000000000007,"d":"21863"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":8416.666666666666,"d":"8417"},101000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!D$3))-JSA($B105,GRUNDAVDRAG($B105+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":12923.84,"d":"12924"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!E$3))-JSA($B105,GRUNDAVDRAG($B105+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":28983.119999999995,"d":"28983"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!F$3))-JSA($B105,GRUNDAVDRAG($B105+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":45043.119999999995,"d":"45043"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!G$3))-JSA($B105,GRUNDAVDRAG($B105+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":54679.72,"d":"54680"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!H$3))-JSA($B105,GRUNDAVDRAG($B105+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":61103.119999999995,"d":"61103"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!I$3))-JSA($B105,GRUNDAVDRAG($B105+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B105+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B105+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":77163.12,"d":"77163"}},null,{"$f":"JSA($B105,GRUNDAVDRAG($B105+K$3),Deltagandeskatter!$B$2)","v":9785},{"$f":"JSA($B105,GRUNDAVDRAG($B105+L$3),Deltagandeskatter!$B$2)","v":8790},{"$f":"JSA($B105,GRUNDAVDRAG($B105+M$3),Deltagandeskatter!$B$2)","v":10396},{"$f":"JSA($B105,GRUNDAVDRAG($B105+N$3),Deltagandeskatter!$B$2)","v":11359},{"$f":"JSA($B105,GRUNDAVDRAG($B105+O$3),Deltagandeskatter!$B$2)","v":12002},{"$f":"JSA($B105,GRUNDAVDRAG($B105+P$3),Deltagandeskatter!$B$2)","v":13608},null,30300,33400,28400,25400,23400,18400,null,{"v":12923.84,"d":"12924"},{"v":19379.239999999998,"d":"19379"},{"v":22591.239999999998,"d":"22591"},{"v":24005.120000000003,"d":"24005"},{"v":23683.32,"d":"23683"},{"v":22077.32,"d":"22077"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[8500,102000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!D$3))-JSA($B106,GRUNDAVDRAG($B106+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":13137.8,"d":"13138"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!E$3))-JSA($B106,GRUNDAVDRAG($B106+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":29198.439999999995,"d":"29198"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!F$3))-JSA($B106,GRUNDAVDRAG($B106+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":45258.439999999995,"d":"45258"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!G$3))-JSA($B106,GRUNDAVDRAG($B106+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":54894.03999999999,"d":"54894"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!H$3))-JSA($B106,GRUNDAVDRAG($B106+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":61318.44,"d":"61318"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!I$3))-JSA($B106,GRUNDAVDRAG($B106+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B106+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B106+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":77378.44,"d":"77378"}},null,{"$f":"JSA($B106,GRUNDAVDRAG($B106+K$3),Deltagandeskatter!$B$2)","v":9828},{"$f":"JSA($B106,GRUNDAVDRAG($B106+L$3),Deltagandeskatter!$B$2)","v":8928},{"$f":"JSA($B106,GRUNDAVDRAG($B106+M$3),Deltagandeskatter!$B$2)","v":10534},{"$f":"JSA($B106,GRUNDAVDRAG($B106+N$3),Deltagandeskatter!$B$2)","v":11498},{"$f":"JSA($B106,GRUNDAVDRAG($B106+O$3),Deltagandeskatter!$B$2)","v":12140},{"$f":"JSA($B106,GRUNDAVDRAG($B106+P$3),Deltagandeskatter!$B$2)","v":13746},null,30500,33300,28300,25300,23300,18300,null,{"v":13137.8,"d":"13138"},{"v":19594.559999999998,"d":"19595"},{"v":22806.559999999998,"d":"22807"},{"v":24219.439999999995,"d":"24219"},{"v":23898.640000000007,"d":"23899"},{"v":22292.640000000007,"d":"22293"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":8583.333333333334,"d":"8583"},103000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!D$3))-JSA($B107,GRUNDAVDRAG($B107+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":13352.759999999998,"d":"13353"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!E$3))-JSA($B107,GRUNDAVDRAG($B107+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":29412.759999999995,"d":"29413"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!F$3))-JSA($B107,GRUNDAVDRAG($B107+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":45472.759999999995,"d":"45473"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!G$3))-JSA($B107,GRUNDAVDRAG($B107+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":55108.36,"d":"55108"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!H$3))-JSA($B107,GRUNDAVDRAG($B107+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":61532.759999999995,"d":"61533"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!I$3))-JSA($B107,GRUNDAVDRAG($B107+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B107+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B107+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":77592.76,"d":"77593"}},null,{"$f":"JSA($B107,GRUNDAVDRAG($B107+K$3),Deltagandeskatter!$B$2)","v":9870},{"$f":"JSA($B107,GRUNDAVDRAG($B107+L$3),Deltagandeskatter!$B$2)","v":9067},{"$f":"JSA($B107,GRUNDAVDRAG($B107+M$3),Deltagandeskatter!$B$2)","v":10673},{"$f":"JSA($B107,GRUNDAVDRAG($B107+N$3),Deltagandeskatter!$B$2)","v":11637},{"$f":"JSA($B107,GRUNDAVDRAG($B107+O$3),Deltagandeskatter!$B$2)","v":12279},{"$f":"JSA($B107,GRUNDAVDRAG($B107+P$3),Deltagandeskatter!$B$2)","v":13885},null,30700,33200,28200,25200,23200,18200,null,{"v":13352.759999999998,"d":"13353"},{"v":19808.879999999997,"d":"19809"},{"v":23020.879999999997,"d":"23021"},{"v":24433.760000000002,"d":"24434"},{"v":24112.96,"d":"24113"},{"v":22506.96,"d":"22507"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":8666.666666666666,"d":"8667"},104000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!D$3))-JSA($B108,GRUNDAVDRAG($B108+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":13566.719999999998,"d":"13567"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!E$3))-JSA($B108,GRUNDAVDRAG($B108+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":29627.08,"d":"29627"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!F$3))-JSA($B108,GRUNDAVDRAG($B108+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":45687.079999999994,"d":"45687"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!G$3))-JSA($B108,GRUNDAVDRAG($B108+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":55322.67999999999,"d":"55323"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!H$3))-JSA($B108,GRUNDAVDRAG($B108+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":61747.08,"d":"61747"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!I$3))-JSA($B108,GRUNDAVDRAG($B108+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B108+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B108+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":77807.08,"d":"77807"}},null,{"$f":"JSA($B108,GRUNDAVDRAG($B108+K$3),Deltagandeskatter!$B$2)","v":9913},{"$f":"JSA($B108,GRUNDAVDRAG($B108+L$3),Deltagandeskatter!$B$2)","v":9206},{"$f":"JSA($B108,GRUNDAVDRAG($B108+M$3),Deltagandeskatter!$B$2)","v":10812},{"$f":"JSA($B108,GRUNDAVDRAG($B108+N$3),Deltagandeskatter!$B$2)","v":11776},{"$f":"JSA($B108,GRUNDAVDRAG($B108+O$3),Deltagandeskatter!$B$2)","v":12418},{"$f":"JSA($B108,GRUNDAVDRAG($B108+P$3),Deltagandeskatter!$B$2)","v":14024},null,30900,33100,28100,25100,23100,18100,null,{"v":13566.719999999998,"d":"13567"},{"v":20023.200000000004,"d":"20023"},{"v":23235.199999999997,"d":"23235"},{"v":24648.079999999994,"d":"24648"},{"v":24327.280000000006,"d":"24327"},{"v":22721.280000000006,"d":"22721"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[8750,105000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!D$3))-JSA($B109,GRUNDAVDRAG($B109+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":13781.68,"d":"13782"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!E$3))-JSA($B109,GRUNDAVDRAG($B109+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":29841.4,"d":"29841"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!F$3))-JSA($B109,GRUNDAVDRAG($B109+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":45901.399999999994,"d":"45901"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!G$3))-JSA($B109,GRUNDAVDRAG($B109+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":55538},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!H$3))-JSA($B109,GRUNDAVDRAG($B109+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":61961.399999999994,"d":"61961"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!I$3))-JSA($B109,GRUNDAVDRAG($B109+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B109+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B109+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":78021.4,"d":"78021"}},null,{"$f":"JSA($B109,GRUNDAVDRAG($B109+K$3),Deltagandeskatter!$B$2)","v":9955},{"$f":"JSA($B109,GRUNDAVDRAG($B109+L$3),Deltagandeskatter!$B$2)","v":9345},{"$f":"JSA($B109,GRUNDAVDRAG($B109+M$3),Deltagandeskatter!$B$2)","v":10951},{"$f":"JSA($B109,GRUNDAVDRAG($B109+N$3),Deltagandeskatter!$B$2)","v":11914},{"$f":"JSA($B109,GRUNDAVDRAG($B109+O$3),Deltagandeskatter!$B$2)","v":12557},{"$f":"JSA($B109,GRUNDAVDRAG($B109+P$3),Deltagandeskatter!$B$2)","v":14163},null,31100,33000,28000,25000,23000,18000,null,{"v":13781.68,"d":"13782"},{"v":20237.520000000004,"d":"20238"},{"v":23449.519999999997,"d":"23450"},{"v":24863.4,"d":"24863"},{"v":24541.6,"d":"24542"},{"v":22935.6,"d":"22936"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":8833.333333333334,"d":"8833"},106000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!D$3))-JSA($B110,GRUNDAVDRAG($B110+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":13996.64,"d":"13997"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!E$3))-JSA($B110,GRUNDAVDRAG($B110+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":30056.72,"d":"30057"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!F$3))-JSA($B110,GRUNDAVDRAG($B110+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":46116.719999999994,"d":"46117"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!G$3))-JSA($B110,GRUNDAVDRAG($B110+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":55752.31999999999,"d":"55752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!H$3))-JSA($B110,GRUNDAVDRAG($B110+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":62176.72,"d":"62177"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!I$3))-JSA($B110,GRUNDAVDRAG($B110+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B110+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B110+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":78236.72,"d":"78237"}},null,{"$f":"JSA($B110,GRUNDAVDRAG($B110+K$3),Deltagandeskatter!$B$2)","v":9997},{"$f":"JSA($B110,GRUNDAVDRAG($B110+L$3),Deltagandeskatter!$B$2)","v":9483},{"$f":"JSA($B110,GRUNDAVDRAG($B110+M$3),Deltagandeskatter!$B$2)","v":11089},{"$f":"JSA($B110,GRUNDAVDRAG($B110+N$3),Deltagandeskatter!$B$2)","v":12053},{"$f":"JSA($B110,GRUNDAVDRAG($B110+O$3),Deltagandeskatter!$B$2)","v":12695},{"$f":"JSA($B110,GRUNDAVDRAG($B110+P$3),Deltagandeskatter!$B$2)","v":14301},null,31300,32900,27900,24900,22900,17900,null,{"v":13996.64,"d":"13997"},{"v":20452.840000000004,"d":"20453"},{"v":23664.839999999997,"d":"23665"},{"v":25077.719999999994,"d":"25078"},{"v":24756.920000000006,"d":"24757"},{"v":23150.920000000006,"d":"23151"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":8916.666666666666,"d":"8917"},107000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!D$3))-JSA($B111,GRUNDAVDRAG($B111+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":14210.599999999999,"d":"14211"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!E$3))-JSA($B111,GRUNDAVDRAG($B111+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":30271.04,"d":"30271"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!F$3))-JSA($B111,GRUNDAVDRAG($B111+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":46331.04,"d":"46331"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!G$3))-JSA($B111,GRUNDAVDRAG($B111+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":55966.64,"d":"55967"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!H$3))-JSA($B111,GRUNDAVDRAG($B111+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":62391.03999999999,"d":"62391"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!I$3))-JSA($B111,GRUNDAVDRAG($B111+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B111+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B111+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":78451.04,"d":"78451"}},null,{"$f":"JSA($B111,GRUNDAVDRAG($B111+K$3),Deltagandeskatter!$B$2)","v":10040},{"$f":"JSA($B111,GRUNDAVDRAG($B111+L$3),Deltagandeskatter!$B$2)","v":9622},{"$f":"JSA($B111,GRUNDAVDRAG($B111+M$3),Deltagandeskatter!$B$2)","v":11228},{"$f":"JSA($B111,GRUNDAVDRAG($B111+N$3),Deltagandeskatter!$B$2)","v":12192},{"$f":"JSA($B111,GRUNDAVDRAG($B111+O$3),Deltagandeskatter!$B$2)","v":12834},{"$f":"JSA($B111,GRUNDAVDRAG($B111+P$3),Deltagandeskatter!$B$2)","v":14440},null,31500,32800,27800,24800,22800,17800,null,{"v":14210.599999999999,"d":"14211"},{"v":20667.160000000003,"d":"20667"},{"v":23879.160000000003,"d":"23879"},{"v":25292.04,"d":"25292"},{"v":24971.239999999998,"d":"24971"},{"v":23365.239999999998,"d":"23365"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[9000,108000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!D$3))-JSA($B112,GRUNDAVDRAG($B112+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":14425.559999999998,"d":"14426"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!E$3))-JSA($B112,GRUNDAVDRAG($B112+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":30485.36,"d":"30485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!F$3))-JSA($B112,GRUNDAVDRAG($B112+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":46545.36,"d":"46545"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!G$3))-JSA($B112,GRUNDAVDRAG($B112+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":56180.95999999999,"d":"56181"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!H$3))-JSA($B112,GRUNDAVDRAG($B112+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":62605.36,"d":"62605"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!I$3))-JSA($B112,GRUNDAVDRAG($B112+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B112+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B112+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":78665.36,"d":"78665"}},null,{"$f":"JSA($B112,GRUNDAVDRAG($B112+K$3),Deltagandeskatter!$B$2)","v":10082},{"$f":"JSA($B112,GRUNDAVDRAG($B112+L$3),Deltagandeskatter!$B$2)","v":9761},{"$f":"JSA($B112,GRUNDAVDRAG($B112+M$3),Deltagandeskatter!$B$2)","v":11367},{"$f":"JSA($B112,GRUNDAVDRAG($B112+N$3),Deltagandeskatter!$B$2)","v":12331},{"$f":"JSA($B112,GRUNDAVDRAG($B112+O$3),Deltagandeskatter!$B$2)","v":12973},{"$f":"JSA($B112,GRUNDAVDRAG($B112+P$3),Deltagandeskatter!$B$2)","v":14579},null,31700,32700,27700,24700,22700,17700,null,{"v":14425.559999999998,"d":"14426"},{"v":20881.480000000003,"d":"20881"},{"v":24093.480000000003,"d":"24093"},{"v":25506.359999999993,"d":"25506"},{"v":25185.560000000005,"d":"25186"},{"v":23579.560000000005,"d":"23580"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":9083.333333333334,"d":"9083"},109000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!D$3))-JSA($B113,GRUNDAVDRAG($B113+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":14639.52,"d":"14640"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!E$3))-JSA($B113,GRUNDAVDRAG($B113+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":30699.68,"d":"30700"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!F$3))-JSA($B113,GRUNDAVDRAG($B113+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":46759.68,"d":"46760"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!G$3))-JSA($B113,GRUNDAVDRAG($B113+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":56396.28,"d":"56396"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!H$3))-JSA($B113,GRUNDAVDRAG($B113+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":62819.67999999999,"d":"62820"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!I$3))-JSA($B113,GRUNDAVDRAG($B113+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B113+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B113+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":78879.68,"d":"78880"}},null,{"$f":"JSA($B113,GRUNDAVDRAG($B113+K$3),Deltagandeskatter!$B$2)","v":10125},{"$f":"JSA($B113,GRUNDAVDRAG($B113+L$3),Deltagandeskatter!$B$2)","v":9900},{"$f":"JSA($B113,GRUNDAVDRAG($B113+M$3),Deltagandeskatter!$B$2)","v":11506},{"$f":"JSA($B113,GRUNDAVDRAG($B113+N$3),Deltagandeskatter!$B$2)","v":12469},{"$f":"JSA($B113,GRUNDAVDRAG($B113+O$3),Deltagandeskatter!$B$2)","v":13112},{"$f":"JSA($B113,GRUNDAVDRAG($B113+P$3),Deltagandeskatter!$B$2)","v":14718},null,31900,32600,27600,24600,22600,17600,null,{"v":14639.52,"d":"14640"},{"v":21095.800000000003,"d":"21096"},{"v":24307.800000000003,"d":"24308"},{"v":25721.68,"d":"25722"},{"v":25399.879999999997,"d":"25400"},{"v":23793.879999999997,"d":"23794"},null,{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":9166.666666666666,"d":"9167"},110000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!D$3))-JSA($B114,GRUNDAVDRAG($B114+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":14854.48,"d":"14854"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!E$3))-JSA($B114,GRUNDAVDRAG($B114+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":30915},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!F$3))-JSA($B114,GRUNDAVDRAG($B114+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":46975},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!G$3))-JSA($B114,GRUNDAVDRAG($B114+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":56610.59999999999,"d":"56611"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!H$3))-JSA($B114,GRUNDAVDRAG($B114+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":63035},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!I$3))-JSA($B114,GRUNDAVDRAG($B114+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B114+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B114+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":79095},null,{"$f":"JSA($B114,GRUNDAVDRAG($B114+K$3),Deltagandeskatter!$B$2)","v":10167},{"$f":"JSA($B114,GRUNDAVDRAG($B114+L$3),Deltagandeskatter!$B$2)","v":10038},{"$f":"JSA($B114,GRUNDAVDRAG($B114+M$3),Deltagandeskatter!$B$2)","v":11644},{"$f":"JSA($B114,GRUNDAVDRAG($B114+N$3),Deltagandeskatter!$B$2)","v":12608},{"$f":"JSA($B114,GRUNDAVDRAG($B114+O$3),Deltagandeskatter!$B$2)","v":13250},{"$f":"JSA($B114,GRUNDAVDRAG($B114+P$3),Deltagandeskatter!$B$2)","v":14856},null,32100,32500,27500,24500,22500,17500,null,{"v":14854.48,"d":"14854"},{"v":21311.120000000003,"d":"21311"},{"v":24523.120000000003,"d":"24523"},{"v":25935.999999999993,"d":"25936"},{"v":25615.200000000004,"d":"25615"},{"v":24009.200000000004,"d":"24009"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[9250,111000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!D$3))-JSA($B115,GRUNDAVDRAG($B115+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":15069.439999999999,"d":"15069"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!E$3))-JSA($B115,GRUNDAVDRAG($B115+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":31129.32,"d":"31129"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!F$3))-JSA($B115,GRUNDAVDRAG($B115+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":47189.32,"d":"47189"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!G$3))-JSA($B115,GRUNDAVDRAG($B115+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":56824.92,"d":"56825"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!H$3))-JSA($B115,GRUNDAVDRAG($B115+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":63249.31999999999,"d":"63249"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!I$3))-JSA($B115,GRUNDAVDRAG($B115+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B115+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B115+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":79309.31999999999,"d":"79309"}},null,{"$f":"JSA($B115,GRUNDAVDRAG($B115+K$3),Deltagandeskatter!$B$2)","v":10209},{"$f":"JSA($B115,GRUNDAVDRAG($B115+L$3),Deltagandeskatter!$B$2)","v":10177},{"$f":"JSA($B115,GRUNDAVDRAG($B115+M$3),Deltagandeskatter!$B$2)","v":11783},{"$f":"JSA($B115,GRUNDAVDRAG($B115+N$3),Deltagandeskatter!$B$2)","v":12747},{"$f":"JSA($B115,GRUNDAVDRAG($B115+O$3),Deltagandeskatter!$B$2)","v":13389},{"$f":"JSA($B115,GRUNDAVDRAG($B115+P$3),Deltagandeskatter!$B$2)","v":14995},null,32300,32400,27400,24400,22400,17400,null,{"v":15069.439999999999,"d":"15069"},{"v":21525.440000000002,"d":"21525"},{"v":24737.440000000002,"d":"24737"},{"v":26150.32,"d":"26150"},{"v":25829.519999999997,"d":"25830"},{"v":24223.519999999997,"d":"24224"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":9333.333333333334,"d":"9333"},112000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!D$3))-JSA($B116,GRUNDAVDRAG($B116+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":15283.399999999998,"d":"15283"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!E$3))-JSA($B116,GRUNDAVDRAG($B116+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":31343.64,"d":"31344"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!F$3))-JSA($B116,GRUNDAVDRAG($B116+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":47403.64,"d":"47404"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!G$3))-JSA($B116,GRUNDAVDRAG($B116+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":57039.23999999999,"d":"57039"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!H$3))-JSA($B116,GRUNDAVDRAG($B116+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":63463.64,"d":"63464"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!I$3))-JSA($B116,GRUNDAVDRAG($B116+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B116+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B116+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":79523.64,"d":"79524"}},null,{"$f":"JSA($B116,GRUNDAVDRAG($B116+K$3),Deltagandeskatter!$B$2)","v":10252},{"$f":"JSA($B116,GRUNDAVDRAG($B116+L$3),Deltagandeskatter!$B$2)","v":10316},{"$f":"JSA($B116,GRUNDAVDRAG($B116+M$3),Deltagandeskatter!$B$2)","v":11922},{"$f":"JSA($B116,GRUNDAVDRAG($B116+N$3),Deltagandeskatter!$B$2)","v":12886},{"$f":"JSA($B116,GRUNDAVDRAG($B116+O$3),Deltagandeskatter!$B$2)","v":13528},{"$f":"JSA($B116,GRUNDAVDRAG($B116+P$3),Deltagandeskatter!$B$2)","v":15134},null,32500,32300,27300,24300,22300,17300,null,{"v":15283.399999999998,"d":"15283"},{"v":21739.760000000002,"d":"21740"},{"v":24951.760000000002,"d":"24952"},{"v":26364.639999999992,"d":"26365"},{"v":26043.840000000004,"d":"26044"},{"v":24437.840000000004,"d":"24438"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":9416.666666666666,"d":"9417"},113000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!D$3))-JSA($B117,GRUNDAVDRAG($B117+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":15498.36,"d":"15498"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!E$3))-JSA($B117,GRUNDAVDRAG($B117+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":31557.96,"d":"31558"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!F$3))-JSA($B117,GRUNDAVDRAG($B117+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":47617.96,"d":"47618"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!G$3))-JSA($B117,GRUNDAVDRAG($B117+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":57254.56,"d":"57255"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!H$3))-JSA($B117,GRUNDAVDRAG($B117+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":63677.95999999999,"d":"63678"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!I$3))-JSA($B117,GRUNDAVDRAG($B117+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B117+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B117+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":79737.95999999999,"d":"79738"}},null,{"$f":"JSA($B117,GRUNDAVDRAG($B117+K$3),Deltagandeskatter!$B$2)","v":10294},{"$f":"JSA($B117,GRUNDAVDRAG($B117+L$3),Deltagandeskatter!$B$2)","v":10455},{"$f":"JSA($B117,GRUNDAVDRAG($B117+M$3),Deltagandeskatter!$B$2)","v":12061},{"$f":"JSA($B117,GRUNDAVDRAG($B117+N$3),Deltagandeskatter!$B$2)","v":13024},{"$f":"JSA($B117,GRUNDAVDRAG($B117+O$3),Deltagandeskatter!$B$2)","v":13667},{"$f":"JSA($B117,GRUNDAVDRAG($B117+P$3),Deltagandeskatter!$B$2)","v":15273},null,32700,32200,27200,24200,22200,17200,null,{"v":15498.36,"d":"15498"},{"v":21954.08,"d":"21954"},{"v":25166.08,"d":"25166"},{"v":26579.96,"d":"26580"},{"v":26258.159999999996,"d":"26258"},{"v":24652.159999999996,"d":"24652"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[9500,114000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!D$3))-JSA($B118,GRUNDAVDRAG($B118+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":15712.32,"d":"15712"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!E$3))-JSA($B118,GRUNDAVDRAG($B118+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":31772.28,"d":"31772"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!F$3))-JSA($B118,GRUNDAVDRAG($B118+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":47832.28,"d":"47832"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!G$3))-JSA($B118,GRUNDAVDRAG($B118+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":57468.87999999999,"d":"57469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!H$3))-JSA($B118,GRUNDAVDRAG($B118+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":63892.28,"d":"63892"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!I$3))-JSA($B118,GRUNDAVDRAG($B118+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B118+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B118+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":79952.28,"d":"79952"}},null,{"$f":"JSA($B118,GRUNDAVDRAG($B118+K$3),Deltagandeskatter!$B$2)","v":10337},{"$f":"JSA($B118,GRUNDAVDRAG($B118+L$3),Deltagandeskatter!$B$2)","v":10594},{"$f":"JSA($B118,GRUNDAVDRAG($B118+M$3),Deltagandeskatter!$B$2)","v":12200},{"$f":"JSA($B118,GRUNDAVDRAG($B118+N$3),Deltagandeskatter!$B$2)","v":13163},{"$f":"JSA($B118,GRUNDAVDRAG($B118+O$3),Deltagandeskatter!$B$2)","v":13806},{"$f":"JSA($B118,GRUNDAVDRAG($B118+P$3),Deltagandeskatter!$B$2)","v":15412},null,32900,32100,27100,24100,22100,17100,null,{"v":15712.32,"d":"15712"},{"v":22168.4,"d":"22168"},{"v":25380.4,"d":"25380"},{"v":26794.27999999999,"d":"26794"},{"v":26472.480000000003,"d":"26472"},{"v":24866.480000000003,"d":"24866"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":9583.333333333334,"d":"9583"},115000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!D$3))-JSA($B119,GRUNDAVDRAG($B119+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":15927.279999999999,"d":"15927"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!E$3))-JSA($B119,GRUNDAVDRAG($B119+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":31987.6,"d":"31988"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!F$3))-JSA($B119,GRUNDAVDRAG($B119+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":48047.6,"d":"48048"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!G$3))-JSA($B119,GRUNDAVDRAG($B119+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":57683.2,"d":"57683"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!H$3))-JSA($B119,GRUNDAVDRAG($B119+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":64107.59999999999,"d":"64108"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!I$3))-JSA($B119,GRUNDAVDRAG($B119+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B119+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B119+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":80167.59999999999,"d":"80168"}},null,{"$f":"JSA($B119,GRUNDAVDRAG($B119+K$3),Deltagandeskatter!$B$2)","v":10379},{"$f":"JSA($B119,GRUNDAVDRAG($B119+L$3),Deltagandeskatter!$B$2)","v":10732},{"$f":"JSA($B119,GRUNDAVDRAG($B119+M$3),Deltagandeskatter!$B$2)","v":12338},{"$f":"JSA($B119,GRUNDAVDRAG($B119+N$3),Deltagandeskatter!$B$2)","v":13302},{"$f":"JSA($B119,GRUNDAVDRAG($B119+O$3),Deltagandeskatter!$B$2)","v":13944},{"$f":"JSA($B119,GRUNDAVDRAG($B119+P$3),Deltagandeskatter!$B$2)","v":15550},null,33100,32000,27000,24000,22000,17000,null,{"v":15927.279999999999,"d":"15927"},{"v":22383.72,"d":"22384"},{"v":25595.72,"d":"25596"},{"v":27008.6,"d":"27009"},{"v":26687.799999999996,"d":"26688"},{"v":25081.799999999996,"d":"25082"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":9666.666666666666,"d":"9667"},116000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!D$3))-JSA($B120,GRUNDAVDRAG($B120+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":16142.239999999998,"d":"16142"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!E$3))-JSA($B120,GRUNDAVDRAG($B120+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":32201.92,"d":"32202"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!F$3))-JSA($B120,GRUNDAVDRAG($B120+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":48261.92,"d":"48262"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!G$3))-JSA($B120,GRUNDAVDRAG($B120+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":57897.51999999999,"d":"57898"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!H$3))-JSA($B120,GRUNDAVDRAG($B120+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":64321.92,"d":"64322"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!I$3))-JSA($B120,GRUNDAVDRAG($B120+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B120+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B120+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":80381.92,"d":"80382"}},null,{"$f":"JSA($B120,GRUNDAVDRAG($B120+K$3),Deltagandeskatter!$B$2)","v":10421},{"$f":"JSA($B120,GRUNDAVDRAG($B120+L$3),Deltagandeskatter!$B$2)","v":10871},{"$f":"JSA($B120,GRUNDAVDRAG($B120+M$3),Deltagandeskatter!$B$2)","v":12477},{"$f":"JSA($B120,GRUNDAVDRAG($B120+N$3),Deltagandeskatter!$B$2)","v":13441},{"$f":"JSA($B120,GRUNDAVDRAG($B120+O$3),Deltagandeskatter!$B$2)","v":14083},{"$f":"JSA($B120,GRUNDAVDRAG($B120+P$3),Deltagandeskatter!$B$2)","v":15689},null,33300,31900,26900,23900,21900,16900,null,{"$f":"D120-D$4","v":{"v":16142.239999999998,"d":"16142"}},{"$f":"E120-E$4","v":{"v":22598.04,"d":"22598"}},{"$f":"F120-F$4","v":{"v":25810.04,"d":"25810"}},{"$f":"G120-G$4","v":{"v":27222.91999999999,"d":"27223"}},{"$f":"H120-H$4","v":{"v":26902.120000000003,"d":"26902"}},{"$f":"I120-I$4","v":{"v":25296.120000000003,"d":"25296"}},null,{"$f":"(Y120-Y119)/($B120-$B119)","v":{"v":0.21495999999999912,"d":"21%"}},{"$f":"(Z120-Z119)/($B120-$B119)","v":{"v":0.2143199999999997,"d":"21%"}},{"$f":"(AA120-AA119)/($B120-$B119)","v":{"v":0.2143199999999997,"d":"21%"}},{"$f":"(AB120-AB119)/($B120-$B119)","v":{"v":0.21431999999999243,"d":"21%"}},{"$f":"(AC120-AC119)/($B120-$B119)","v":{"v":0.21432000000000698,"d":"21%"}},{"$f":"(AD120-AD119)/($B120-$B119)","v":{"v":0.21432000000000698,"d":"21%"}}]
[9750,117000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!D$3))-JSA($B121,GRUNDAVDRAG($B121+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":16356.199999999997,"d":"16356"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!E$3))-JSA($B121,GRUNDAVDRAG($B121+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":32416.239999999998,"d":"32416"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!F$3))-JSA($B121,GRUNDAVDRAG($B121+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":48476.24,"d":"48476"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!G$3))-JSA($B121,GRUNDAVDRAG($B121+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":58112.84,"d":"58113"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!H$3))-JSA($B121,GRUNDAVDRAG($B121+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":64536.23999999999,"d":"64536"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!I$3))-JSA($B121,GRUNDAVDRAG($B121+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B121+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B121+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":80596.23999999999,"d":"80596"}},null,{"$f":"JSA($B121,GRUNDAVDRAG($B121+K$3),Deltagandeskatter!$B$2)","v":10464},{"$f":"JSA($B121,GRUNDAVDRAG($B121+L$3),Deltagandeskatter!$B$2)","v":11010},{"$f":"JSA($B121,GRUNDAVDRAG($B121+M$3),Deltagandeskatter!$B$2)","v":12616},{"$f":"JSA($B121,GRUNDAVDRAG($B121+N$3),Deltagandeskatter!$B$2)","v":13579},{"$f":"JSA($B121,GRUNDAVDRAG($B121+O$3),Deltagandeskatter!$B$2)","v":14222},{"$f":"JSA($B121,GRUNDAVDRAG($B121+P$3),Deltagandeskatter!$B$2)","v":15828},null,33500,31800,26800,23800,21800,16800,null,{"v":16356.199999999997,"d":"16356"},{"v":22812.36,"d":"22812"},{"v":26024.36,"d":"26024"},{"v":27438.239999999998,"d":"27438"},{"v":27116.439999999995,"d":"27116"},{"v":25510.439999999995,"d":"25510"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":9833.333333333334,"d":"9833"},118000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!D$3))-JSA($B122,GRUNDAVDRAG($B122+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":16571.16,"d":"16571"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!E$3))-JSA($B122,GRUNDAVDRAG($B122+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":32630.559999999998,"d":"32631"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!F$3))-JSA($B122,GRUNDAVDRAG($B122+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":48690.56,"d":"48691"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!G$3))-JSA($B122,GRUNDAVDRAG($B122+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":58327.16,"d":"58327"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!H$3))-JSA($B122,GRUNDAVDRAG($B122+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":64750.56,"d":"64751"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!I$3))-JSA($B122,GRUNDAVDRAG($B122+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B122+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B122+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":80810.56,"d":"80811"}},null,{"$f":"JSA($B122,GRUNDAVDRAG($B122+K$3),Deltagandeskatter!$B$2)","v":10506},{"$f":"JSA($B122,GRUNDAVDRAG($B122+L$3),Deltagandeskatter!$B$2)","v":11149},{"$f":"JSA($B122,GRUNDAVDRAG($B122+M$3),Deltagandeskatter!$B$2)","v":12755},{"$f":"JSA($B122,GRUNDAVDRAG($B122+N$3),Deltagandeskatter!$B$2)","v":13718},{"$f":"JSA($B122,GRUNDAVDRAG($B122+O$3),Deltagandeskatter!$B$2)","v":14361},{"$f":"JSA($B122,GRUNDAVDRAG($B122+P$3),Deltagandeskatter!$B$2)","v":15967},null,33700,31700,26700,23700,21700,16700,null,{"v":16571.16,"d":"16571"},{"v":23026.68,"d":"23027"},{"v":26238.68,"d":"26239"},{"v":27652.560000000005,"d":"27653"},{"v":27330.760000000002,"d":"27331"},{"v":25724.760000000002,"d":"25725"},null,{"v":0.21496000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":9916.666666666666,"d":"9917"},119000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!D$3))-JSA($B123,GRUNDAVDRAG($B123+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":16785.12,"d":"16785"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!E$3))-JSA($B123,GRUNDAVDRAG($B123+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":32845.88,"d":"32846"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!F$3))-JSA($B123,GRUNDAVDRAG($B123+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":48905.88,"d":"48906"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!G$3))-JSA($B123,GRUNDAVDRAG($B123+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":58541.479999999996,"d":"58541"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!H$3))-JSA($B123,GRUNDAVDRAG($B123+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":64965.87999999999,"d":"64966"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!I$3))-JSA($B123,GRUNDAVDRAG($B123+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B123+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B123+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":81025.87999999999,"d":"81026"}},null,{"$f":"JSA($B123,GRUNDAVDRAG($B123+K$3),Deltagandeskatter!$B$2)","v":10549},{"$f":"JSA($B123,GRUNDAVDRAG($B123+L$3),Deltagandeskatter!$B$2)","v":11287},{"$f":"JSA($B123,GRUNDAVDRAG($B123+M$3),Deltagandeskatter!$B$2)","v":12893},{"$f":"JSA($B123,GRUNDAVDRAG($B123+N$3),Deltagandeskatter!$B$2)","v":13857},{"$f":"JSA($B123,GRUNDAVDRAG($B123+O$3),Deltagandeskatter!$B$2)","v":14499},{"$f":"JSA($B123,GRUNDAVDRAG($B123+P$3),Deltagandeskatter!$B$2)","v":16105},null,33900,31600,26600,23600,21600,16600,null,{"v":16785.12,"d":"16785"},23242,26454,{"v":27866.879999999997,"d":"27867"},{"v":27546.079999999994,"d":"27546"},{"v":25940.079999999994,"d":"25940"},null,{"v":0.21395999999999912,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[10000,120000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!D$3))-JSA($B124,GRUNDAVDRAG($B124+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":17000.079999999998,"d":"17000"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!E$3))-JSA($B124,GRUNDAVDRAG($B124+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":33060.2,"d":"33060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!F$3))-JSA($B124,GRUNDAVDRAG($B124+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":49120.2,"d":"49120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!G$3))-JSA($B124,GRUNDAVDRAG($B124+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":58755.8,"d":"58756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!H$3))-JSA($B124,GRUNDAVDRAG($B124+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":65180.2,"d":"65180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!I$3))-JSA($B124,GRUNDAVDRAG($B124+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B124+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B124+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":81240.2,"d":"81240"}},null,{"$f":"JSA($B124,GRUNDAVDRAG($B124+K$3),Deltagandeskatter!$B$2)","v":10591},{"$f":"JSA($B124,GRUNDAVDRAG($B124+L$3),Deltagandeskatter!$B$2)","v":11426},{"$f":"JSA($B124,GRUNDAVDRAG($B124+M$3),Deltagandeskatter!$B$2)","v":13032},{"$f":"JSA($B124,GRUNDAVDRAG($B124+N$3),Deltagandeskatter!$B$2)","v":13996},{"$f":"JSA($B124,GRUNDAVDRAG($B124+O$3),Deltagandeskatter!$B$2)","v":14638},{"$f":"JSA($B124,GRUNDAVDRAG($B124+P$3),Deltagandeskatter!$B$2)","v":16244},null,34100,31500,26500,23500,21500,16500,null,{"v":17000.079999999998,"d":"17000"},{"v":23456.32,"d":"23456"},{"v":26668.32,"d":"26668"},{"v":28081.200000000004,"d":"28081"},{"v":27760.4,"d":"27760"},{"v":26154.4,"d":"26154"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":10083.333333333334,"d":"10083"},121000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!D$3))-JSA($B125,GRUNDAVDRAG($B125+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":17215.039999999997,"d":"17215"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!E$3))-JSA($B125,GRUNDAVDRAG($B125+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":33274.52,"d":"33275"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!F$3))-JSA($B125,GRUNDAVDRAG($B125+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":49334.52,"d":"49335"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!G$3))-JSA($B125,GRUNDAVDRAG($B125+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":58971.119999999995,"d":"58971"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!H$3))-JSA($B125,GRUNDAVDRAG($B125+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":65394.51999999999,"d":"65395"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!I$3))-JSA($B125,GRUNDAVDRAG($B125+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B125+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B125+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":81454.51999999999,"d":"81455"}},null,{"$f":"JSA($B125,GRUNDAVDRAG($B125+K$3),Deltagandeskatter!$B$2)","v":10633},{"$f":"JSA($B125,GRUNDAVDRAG($B125+L$3),Deltagandeskatter!$B$2)","v":11565},{"$f":"JSA($B125,GRUNDAVDRAG($B125+M$3),Deltagandeskatter!$B$2)","v":13171},{"$f":"JSA($B125,GRUNDAVDRAG($B125+N$3),Deltagandeskatter!$B$2)","v":14134},{"$f":"JSA($B125,GRUNDAVDRAG($B125+O$3),Deltagandeskatter!$B$2)","v":14777},{"$f":"JSA($B125,GRUNDAVDRAG($B125+P$3),Deltagandeskatter!$B$2)","v":16383},null,34300,31400,26400,23400,21400,16400,null,{"v":17215.039999999997,"d":"17215"},{"v":23670.64,"d":"23671"},{"v":26882.64,"d":"26883"},{"v":28296.519999999997,"d":"28297"},{"v":27974.719999999994,"d":"27975"},{"v":26368.719999999994,"d":"26369"},null,{"v":0.21495999999999912,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":10166.666666666666,"d":"10167"},122000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!D$3))-JSA($B126,GRUNDAVDRAG($B126+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":17429},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!E$3))-JSA($B126,GRUNDAVDRAG($B126+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":33488.84,"d":"33489"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!F$3))-JSA($B126,GRUNDAVDRAG($B126+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":49548.84,"d":"49549"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!G$3))-JSA($B126,GRUNDAVDRAG($B126+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":59185.44,"d":"59185"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!H$3))-JSA($B126,GRUNDAVDRAG($B126+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":65608.84,"d":"65609"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!I$3))-JSA($B126,GRUNDAVDRAG($B126+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B126+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B126+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":81668.84,"d":"81669"}},null,{"$f":"JSA($B126,GRUNDAVDRAG($B126+K$3),Deltagandeskatter!$B$2)","v":10676},{"$f":"JSA($B126,GRUNDAVDRAG($B126+L$3),Deltagandeskatter!$B$2)","v":11704},{"$f":"JSA($B126,GRUNDAVDRAG($B126+M$3),Deltagandeskatter!$B$2)","v":13310},{"$f":"JSA($B126,GRUNDAVDRAG($B126+N$3),Deltagandeskatter!$B$2)","v":14273},{"$f":"JSA($B126,GRUNDAVDRAG($B126+O$3),Deltagandeskatter!$B$2)","v":14916},{"$f":"JSA($B126,GRUNDAVDRAG($B126+P$3),Deltagandeskatter!$B$2)","v":16522},null,34500,31300,26300,23300,21300,16300,null,17429,{"v":23884.96,"d":"23885"},{"v":27096.96,"d":"27097"},{"v":28510.840000000004,"d":"28511"},{"v":28189.04,"d":"28189"},{"v":26583.04,"d":"26583"},null,{"v":0.21396000000000276,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[10250,123000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!D$3))-JSA($B127,GRUNDAVDRAG($B127+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":17644.199999999997,"d":"17644"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!E$3))-JSA($B127,GRUNDAVDRAG($B127+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":33704.159999999996,"d":"33704"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!F$3))-JSA($B127,GRUNDAVDRAG($B127+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":49764.159999999996,"d":"49764"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!G$3))-JSA($B127,GRUNDAVDRAG($B127+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":59399.759999999995,"d":"59400"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!H$3))-JSA($B127,GRUNDAVDRAG($B127+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":65824.16,"d":"65824"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!I$3))-JSA($B127,GRUNDAVDRAG($B127+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B127+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B127+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":81884.15999999999,"d":"81884"}},null,{"$f":"JSA($B127,GRUNDAVDRAG($B127+K$3),Deltagandeskatter!$B$2)","v":10782},{"$f":"JSA($B127,GRUNDAVDRAG($B127+L$3),Deltagandeskatter!$B$2)","v":11842},{"$f":"JSA($B127,GRUNDAVDRAG($B127+M$3),Deltagandeskatter!$B$2)","v":13448},{"$f":"JSA($B127,GRUNDAVDRAG($B127+N$3),Deltagandeskatter!$B$2)","v":14412},{"$f":"JSA($B127,GRUNDAVDRAG($B127+O$3),Deltagandeskatter!$B$2)","v":15054},{"$f":"JSA($B127,GRUNDAVDRAG($B127+P$3),Deltagandeskatter!$B$2)","v":16660},null,34500,31200,26200,23200,21200,16200,null,{"v":17644.199999999997,"d":"17644"},{"v":24100.28,"d":"24100"},{"v":27312.28,"d":"27312"},{"v":28725.159999999996,"d":"28725"},{"v":28404.360000000008,"d":"28404"},{"v":26798.359999999993,"d":"26798"},null,{"v":0.2151999999999971,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21531999999999243,"d":"22%"}]
[{"v":10333.333333333334,"d":"10333"},124000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!D$3))-JSA($B128,GRUNDAVDRAG($B128+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":17858.399999999998,"d":"17858"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!E$3))-JSA($B128,GRUNDAVDRAG($B128+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":33918.479999999996,"d":"33918"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!F$3))-JSA($B128,GRUNDAVDRAG($B128+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":49978.479999999996,"d":"49978"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!G$3))-JSA($B128,GRUNDAVDRAG($B128+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":59614.08,"d":"59614"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!H$3))-JSA($B128,GRUNDAVDRAG($B128+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":66038.48,"d":"66038"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!I$3))-JSA($B128,GRUNDAVDRAG($B128+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B128+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B128+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":82098.48,"d":"82098"}},null,{"$f":"JSA($B128,GRUNDAVDRAG($B128+K$3),Deltagandeskatter!$B$2)","v":10889},{"$f":"JSA($B128,GRUNDAVDRAG($B128+L$3),Deltagandeskatter!$B$2)","v":11981},{"$f":"JSA($B128,GRUNDAVDRAG($B128+M$3),Deltagandeskatter!$B$2)","v":13587},{"$f":"JSA($B128,GRUNDAVDRAG($B128+N$3),Deltagandeskatter!$B$2)","v":14551},{"$f":"JSA($B128,GRUNDAVDRAG($B128+O$3),Deltagandeskatter!$B$2)","v":15193},{"$f":"JSA($B128,GRUNDAVDRAG($B128+P$3),Deltagandeskatter!$B$2)","v":16799},null,34500,31100,26100,23100,21100,16100,null,{"v":17858.399999999998,"d":"17858"},{"v":24314.6,"d":"24315"},{"v":27526.6,"d":"27527"},{"v":28939.480000000003,"d":"28939"},{"v":28618.68,"d":"28619"},{"v":27012.68,"d":"27013"},null,{"v":0.21420000000000072,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":10416.666666666666,"d":"10417"},125000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!D$3))-JSA($B129,GRUNDAVDRAG($B129+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":18072.6,"d":"18073"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!E$3))-JSA($B129,GRUNDAVDRAG($B129+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":34132.799999999996,"d":"34133"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!F$3))-JSA($B129,GRUNDAVDRAG($B129+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":50192.799999999996,"d":"50193"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!G$3))-JSA($B129,GRUNDAVDRAG($B129+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":59829.399999999994,"d":"59829"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!H$3))-JSA($B129,GRUNDAVDRAG($B129+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":66252.8,"d":"66253"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!I$3))-JSA($B129,GRUNDAVDRAG($B129+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B129+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B129+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":82312.79999999999,"d":"82313"}},null,{"$f":"JSA($B129,GRUNDAVDRAG($B129+K$3),Deltagandeskatter!$B$2)","v":10996},{"$f":"JSA($B129,GRUNDAVDRAG($B129+L$3),Deltagandeskatter!$B$2)","v":12120},{"$f":"JSA($B129,GRUNDAVDRAG($B129+M$3),Deltagandeskatter!$B$2)","v":13726},{"$f":"JSA($B129,GRUNDAVDRAG($B129+N$3),Deltagandeskatter!$B$2)","v":14689},{"$f":"JSA($B129,GRUNDAVDRAG($B129+O$3),Deltagandeskatter!$B$2)","v":15332},{"$f":"JSA($B129,GRUNDAVDRAG($B129+P$3),Deltagandeskatter!$B$2)","v":16938},null,34500,31000,26000,23000,21000,16000,null,{"v":18072.6,"d":"18073"},{"v":24528.92,"d":"24529"},{"v":27740.92,"d":"27741"},{"v":29154.799999999996,"d":"29155"},{"v":28833.000000000007,"d":"28833"},{"v":27226.999999999993,"d":"27227"},null,{"v":0.21420000000000072,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[10500,126000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!D$3))-JSA($B130,GRUNDAVDRAG($B130+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":18287.8,"d":"18288"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!E$3))-JSA($B130,GRUNDAVDRAG($B130+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":34347.119999999995,"d":"34347"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!F$3))-JSA($B130,GRUNDAVDRAG($B130+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":50407.119999999995,"d":"50407"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!G$3))-JSA($B130,GRUNDAVDRAG($B130+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":60043.72,"d":"60044"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!H$3))-JSA($B130,GRUNDAVDRAG($B130+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":66467.12,"d":"66467"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!I$3))-JSA($B130,GRUNDAVDRAG($B130+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B130+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B130+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":82527.12,"d":"82527"}},null,{"$f":"JSA($B130,GRUNDAVDRAG($B130+K$3),Deltagandeskatter!$B$2)","v":11102},{"$f":"JSA($B130,GRUNDAVDRAG($B130+L$3),Deltagandeskatter!$B$2)","v":12259},{"$f":"JSA($B130,GRUNDAVDRAG($B130+M$3),Deltagandeskatter!$B$2)","v":13865},{"$f":"JSA($B130,GRUNDAVDRAG($B130+N$3),Deltagandeskatter!$B$2)","v":14828},{"$f":"JSA($B130,GRUNDAVDRAG($B130+O$3),Deltagandeskatter!$B$2)","v":15471},{"$f":"JSA($B130,GRUNDAVDRAG($B130+P$3),Deltagandeskatter!$B$2)","v":17077},null,34500,30900,25900,22900,20900,15900,null,{"v":18287.8,"d":"18288"},{"v":24743.239999999998,"d":"24743"},{"v":27955.239999999998,"d":"27955"},{"v":29369.120000000003,"d":"29369"},{"v":29047.32,"d":"29047"},{"v":27441.32,"d":"27441"},null,{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":10583.333333333334,"d":"10583"},127000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!D$3))-JSA($B131,GRUNDAVDRAG($B131+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":18502},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!E$3))-JSA($B131,GRUNDAVDRAG($B131+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":34562.439999999995,"d":"34562"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!F$3))-JSA($B131,GRUNDAVDRAG($B131+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":50622.439999999995,"d":"50622"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!G$3))-JSA($B131,GRUNDAVDRAG($B131+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":60258.03999999999,"d":"60258"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!H$3))-JSA($B131,GRUNDAVDRAG($B131+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":66682.44,"d":"66682"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!I$3))-JSA($B131,GRUNDAVDRAG($B131+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B131+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B131+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":82742.44,"d":"82742"}},null,{"$f":"JSA($B131,GRUNDAVDRAG($B131+K$3),Deltagandeskatter!$B$2)","v":11209},{"$f":"JSA($B131,GRUNDAVDRAG($B131+L$3),Deltagandeskatter!$B$2)","v":12397},{"$f":"JSA($B131,GRUNDAVDRAG($B131+M$3),Deltagandeskatter!$B$2)","v":14003},{"$f":"JSA($B131,GRUNDAVDRAG($B131+N$3),Deltagandeskatter!$B$2)","v":14967},{"$f":"JSA($B131,GRUNDAVDRAG($B131+O$3),Deltagandeskatter!$B$2)","v":15609},{"$f":"JSA($B131,GRUNDAVDRAG($B131+P$3),Deltagandeskatter!$B$2)","v":17215},null,34500,30800,25800,22800,20800,15800,null,18502,{"v":24958.559999999998,"d":"24959"},{"v":28170.559999999998,"d":"28171"},{"v":29583.439999999995,"d":"29583"},{"v":29262.640000000007,"d":"29263"},{"v":27656.640000000007,"d":"27657"},null,{"v":0.21420000000000072,"d":"21%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[{"v":10666.666666666666,"d":"10667"},128000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!D$3))-JSA($B132,GRUNDAVDRAG($B132+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":18716.199999999997,"d":"18716"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!E$3))-JSA($B132,GRUNDAVDRAG($B132+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":34776.759999999995,"d":"34777"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!F$3))-JSA($B132,GRUNDAVDRAG($B132+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":50836.759999999995,"d":"50837"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!G$3))-JSA($B132,GRUNDAVDRAG($B132+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":60472.36,"d":"60472"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!H$3))-JSA($B132,GRUNDAVDRAG($B132+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":66896.76,"d":"66897"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!I$3))-JSA($B132,GRUNDAVDRAG($B132+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B132+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B132+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":82956.76,"d":"82957"}},null,{"$f":"JSA($B132,GRUNDAVDRAG($B132+K$3),Deltagandeskatter!$B$2)","v":11316},{"$f":"JSA($B132,GRUNDAVDRAG($B132+L$3),Deltagandeskatter!$B$2)","v":12536},{"$f":"JSA($B132,GRUNDAVDRAG($B132+M$3),Deltagandeskatter!$B$2)","v":14142},{"$f":"JSA($B132,GRUNDAVDRAG($B132+N$3),Deltagandeskatter!$B$2)","v":15106},{"$f":"JSA($B132,GRUNDAVDRAG($B132+O$3),Deltagandeskatter!$B$2)","v":15748},{"$f":"JSA($B132,GRUNDAVDRAG($B132+P$3),Deltagandeskatter!$B$2)","v":17354},null,34500,30700,25700,22700,20700,15700,null,{"v":18716.199999999997,"d":"18716"},{"v":25172.879999999997,"d":"25173"},{"v":28384.879999999997,"d":"28385"},{"v":29797.760000000002,"d":"29798"},{"v":29476.96,"d":"29477"},{"v":27870.96,"d":"27871"},null,{"v":0.2141999999999971,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"$f":"B133/12","v":10750},129000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!D$3))-JSA($B133,GRUNDAVDRAG($B133+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":18931.399999999998,"d":"18931"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!E$3))-JSA($B133,GRUNDAVDRAG($B133+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":34991.079999999994,"d":"34991"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!F$3))-JSA($B133,GRUNDAVDRAG($B133+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":51051.079999999994,"d":"51051"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!G$3))-JSA($B133,GRUNDAVDRAG($B133+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":60687.67999999999,"d":"60688"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!H$3))-JSA($B133,GRUNDAVDRAG($B133+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":67111.08,"d":"67111"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!I$3))-JSA($B133,GRUNDAVDRAG($B133+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B133+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B133+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":83171.08,"d":"83171"}},null,{"$f":"JSA($B133,GRUNDAVDRAG($B133+K$3),Deltagandeskatter!$B$2)","v":11422},{"$f":"JSA($B133,GRUNDAVDRAG($B133+L$3),Deltagandeskatter!$B$2)","v":12675},{"$f":"JSA($B133,GRUNDAVDRAG($B133+M$3),Deltagandeskatter!$B$2)","v":14281},{"$f":"JSA($B133,GRUNDAVDRAG($B133+N$3),Deltagandeskatter!$B$2)","v":15244},{"$f":"JSA($B133,GRUNDAVDRAG($B133+O$3),Deltagandeskatter!$B$2)","v":15887},{"$f":"JSA($B133,GRUNDAVDRAG($B133+P$3),Deltagandeskatter!$B$2)","v":17493},null,34500,30600,25600,22600,20600,15600,null,{"v":18931.399999999998,"d":"18931"},{"v":25387.199999999997,"d":"25387"},{"v":28599.199999999997,"d":"28599"},{"v":30013.079999999994,"d":"30013"},{"v":29691.280000000006,"d":"29691"},{"v":28085.280000000006,"d":"28085"},null,{"v":0.21520000000000072,"d":"22%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21531999999999243,"d":"22%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21432000000000698,"d":"21%"}]
[{"v":10833.333333333334,"d":"10833"},130000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!D$3))-JSA($B134,GRUNDAVDRAG($B134+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":19145.6,"d":"19146"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!E$3))-JSA($B134,GRUNDAVDRAG($B134+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":35205.4,"d":"35205"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!F$3))-JSA($B134,GRUNDAVDRAG($B134+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":51265.399999999994,"d":"51265"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!G$3))-JSA($B134,GRUNDAVDRAG($B134+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":60902},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!H$3))-JSA($B134,GRUNDAVDRAG($B134+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":67325.4,"d":"67325"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!I$3))-JSA($B134,GRUNDAVDRAG($B134+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B134+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B134+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":83385.4,"d":"83385"}},null,{"$f":"JSA($B134,GRUNDAVDRAG($B134+K$3),Deltagandeskatter!$B$2)","v":11529},{"$f":"JSA($B134,GRUNDAVDRAG($B134+L$3),Deltagandeskatter!$B$2)","v":12814},{"$f":"JSA($B134,GRUNDAVDRAG($B134+M$3),Deltagandeskatter!$B$2)","v":14420},{"$f":"JSA($B134,GRUNDAVDRAG($B134+N$3),Deltagandeskatter!$B$2)","v":15383},{"$f":"JSA($B134,GRUNDAVDRAG($B134+O$3),Deltagandeskatter!$B$2)","v":16026},{"$f":"JSA($B134,GRUNDAVDRAG($B134+P$3),Deltagandeskatter!$B$2)","v":17632},null,34500,30500,25500,22500,20500,15500,null,{"v":19145.6,"d":"19146"},{"v":25601.520000000004,"d":"25602"},{"v":28813.519999999997,"d":"28814"},{"v":30227.4,"d":"30227"},{"v":29905.6,"d":"29906"},{"v":28299.6,"d":"28300"},null,{"v":0.21420000000000072,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.2143199999999997,"d":"21%"},{"v":0.21432000000000698,"d":"21%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21431999999999243,"d":"21%"}]
[{"v":10916.666666666666,"d":"10917"},131000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!D$3))-JSA($B135,GRUNDAVDRAG($B135+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":19360.8,"d":"19361"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!E$3))-JSA($B135,GRUNDAVDRAG($B135+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":35420.72,"d":"35421"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!F$3))-JSA($B135,GRUNDAVDRAG($B135+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":51480.72,"d":"51481"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!G$3))-JSA($B135,GRUNDAVDRAG($B135+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":61116.31999999999,"d":"61116"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!H$3))-JSA($B135,GRUNDAVDRAG($B135+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":67540.72,"d":"67541"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!I$3))-JSA($B135,GRUNDAVDRAG($B135+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B135+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B135+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":83600.72,"d":"83601"}},null,{"$f":"JSA($B135,GRUNDAVDRAG($B135+K$3),Deltagandeskatter!$B$2)","v":11635},{"$f":"JSA($B135,GRUNDAVDRAG($B135+L$3),Deltagandeskatter!$B$2)","v":12952},{"$f":"JSA($B135,GRUNDAVDRAG($B135+M$3),Deltagandeskatter!$B$2)","v":14558},{"$f":"JSA($B135,GRUNDAVDRAG($B135+N$3),Deltagandeskatter!$B$2)","v":15522},{"$f":"JSA($B135,GRUNDAVDRAG($B135+O$3),Deltagandeskatter!$B$2)","v":16164},{"$f":"JSA($B135,GRUNDAVDRAG($B135+P$3),Deltagandeskatter!$B$2)","v":17770},null,34500,30400,25400,22400,20400,15400,null,{"v":19360.8,"d":"19361"},{"v":25816.840000000004,"d":"25817"},{"v":29028.840000000004,"d":"29029"},{"v":30441.719999999994,"d":"30442"},{"v":30120.920000000006,"d":"30121"},{"v":28514.920000000006,"d":"28515"},null,{"v":0.21520000000000072,"d":"22%"},{"v":0.2153199999999997,"d":"22%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21431999999999243,"d":"21%"},{"v":0.21532000000000698,"d":"22%"},{"v":0.21532000000000698,"d":"22%"}]
[11000,132000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!D$3))-JSA($B136,GRUNDAVDRAG($B136+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":19595},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!E$3))-JSA($B136,GRUNDAVDRAG($B136+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":35655.04,"d":"35655"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!F$3))-JSA($B136,GRUNDAVDRAG($B136+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":51715.03999999999,"d":"51715"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!G$3))-JSA($B136,GRUNDAVDRAG($B136+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":61350.64,"d":"61351"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!H$3))-JSA($B136,GRUNDAVDRAG($B136+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":67775.04,"d":"67775"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!I$3))-JSA($B136,GRUNDAVDRAG($B136+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B136+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B136+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":83835.04,"d":"83835"}},null,{"$f":"JSA($B136,GRUNDAVDRAG($B136+K$3),Deltagandeskatter!$B$2)","v":11722},{"$f":"JSA($B136,GRUNDAVDRAG($B136+L$3),Deltagandeskatter!$B$2)","v":13071},{"$f":"JSA($B136,GRUNDAVDRAG($B136+M$3),Deltagandeskatter!$B$2)","v":14677},{"$f":"JSA($B136,GRUNDAVDRAG($B136+N$3),Deltagandeskatter!$B$2)","v":15641},{"$f":"JSA($B136,GRUNDAVDRAG($B136+O$3),Deltagandeskatter!$B$2)","v":16283},{"$f":"JSA($B136,GRUNDAVDRAG($B136+P$3),Deltagandeskatter!$B$2)","v":17889},null,34500,30300,25300,22300,20300,15300,null,19595,{"v":26051.160000000003,"d":"26051"},{"v":29263.159999999996,"d":"29263"},{"v":30676.04,"d":"30676"},{"v":30355.239999999998,"d":"30355"},{"v":28749.239999999998,"d":"28749"},null,{"v":0.23420000000000074,"d":"23%"},{"v":0.2343199999999997,"d":"23%"},{"v":0.23431999999999242,"d":"23%"},{"v":0.234320000000007,"d":"23%"},{"v":0.23431999999999242,"d":"23%"},{"v":0.23431999999999242,"d":"23%"}]
[{"v":11083.333333333334,"d":"11083"},133000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!D$3))-JSA($B137,GRUNDAVDRAG($B137+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":19880.199999999997,"d":"19880"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!E$3))-JSA($B137,GRUNDAVDRAG($B137+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":35940.36,"d":"35940"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!F$3))-JSA($B137,GRUNDAVDRAG($B137+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":52000.36,"d":"52000"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!G$3))-JSA($B137,GRUNDAVDRAG($B137+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":61635.95999999999,"d":"61636"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!H$3))-JSA($B137,GRUNDAVDRAG($B137+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":68060.36,"d":"68060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!I$3))-JSA($B137,GRUNDAVDRAG($B137+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B137+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B137+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":84120.36,"d":"84120"}},null,{"$f":"JSA($B137,GRUNDAVDRAG($B137+K$3),Deltagandeskatter!$B$2)","v":11758},{"$f":"JSA($B137,GRUNDAVDRAG($B137+L$3),Deltagandeskatter!$B$2)","v":13139},{"$f":"JSA($B137,GRUNDAVDRAG($B137+M$3),Deltagandeskatter!$B$2)","v":14745},{"$f":"JSA($B137,GRUNDAVDRAG($B137+N$3),Deltagandeskatter!$B$2)","v":15709},{"$f":"JSA($B137,GRUNDAVDRAG($B137+O$3),Deltagandeskatter!$B$2)","v":16351},{"$f":"JSA($B137,GRUNDAVDRAG($B137+P$3),Deltagandeskatter!$B$2)","v":17957},null,34500,30200,25200,22200,20200,15200,null,{"v":19880.199999999997,"d":"19880"},{"v":26336.480000000003,"d":"26336"},{"v":29548.480000000003,"d":"29548"},{"v":30961.359999999993,"d":"30961"},{"v":30640.560000000005,"d":"30641"},{"v":29034.560000000005,"d":"29035"},null,{"v":0.28519999999999707,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":11166.666666666666,"d":"11167"},134000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!D$3))-JSA($B138,GRUNDAVDRAG($B138+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":20165.399999999998,"d":"20165"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!E$3))-JSA($B138,GRUNDAVDRAG($B138+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":36225.68,"d":"36226"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!F$3))-JSA($B138,GRUNDAVDRAG($B138+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":52285.67999999999,"d":"52286"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!G$3))-JSA($B138,GRUNDAVDRAG($B138+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":61922.28,"d":"61922"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!H$3))-JSA($B138,GRUNDAVDRAG($B138+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":68345.68,"d":"68346"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!I$3))-JSA($B138,GRUNDAVDRAG($B138+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B138+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B138+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":84405.68,"d":"84406"}},null,{"$f":"JSA($B138,GRUNDAVDRAG($B138+K$3),Deltagandeskatter!$B$2)","v":11794},{"$f":"JSA($B138,GRUNDAVDRAG($B138+L$3),Deltagandeskatter!$B$2)","v":13207},{"$f":"JSA($B138,GRUNDAVDRAG($B138+M$3),Deltagandeskatter!$B$2)","v":14813},{"$f":"JSA($B138,GRUNDAVDRAG($B138+N$3),Deltagandeskatter!$B$2)","v":15776},{"$f":"JSA($B138,GRUNDAVDRAG($B138+O$3),Deltagandeskatter!$B$2)","v":16419},{"$f":"JSA($B138,GRUNDAVDRAG($B138+P$3),Deltagandeskatter!$B$2)","v":18025},null,34500,30100,25100,22100,20100,15100,null,{"v":20165.399999999998,"d":"20165"},{"v":26621.800000000003,"d":"26622"},{"v":29833.799999999996,"d":"29834"},{"v":31247.68,"d":"31248"},{"v":30925.879999999997,"d":"30926"},{"v":29319.879999999997,"d":"29320"},null,{"v":0.28520000000000073,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[11250,135000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!D$3))-JSA($B139,GRUNDAVDRAG($B139+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":20451.6,"d":"20452"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!E$3))-JSA($B139,GRUNDAVDRAG($B139+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":36511},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!F$3))-JSA($B139,GRUNDAVDRAG($B139+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":52571},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!G$3))-JSA($B139,GRUNDAVDRAG($B139+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":62207.59999999999,"d":"62208"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!H$3))-JSA($B139,GRUNDAVDRAG($B139+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":68631},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!I$3))-JSA($B139,GRUNDAVDRAG($B139+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B139+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B139+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":84691},null,{"$f":"JSA($B139,GRUNDAVDRAG($B139+K$3),Deltagandeskatter!$B$2)","v":11829},{"$f":"JSA($B139,GRUNDAVDRAG($B139+L$3),Deltagandeskatter!$B$2)","v":13275},{"$f":"JSA($B139,GRUNDAVDRAG($B139+M$3),Deltagandeskatter!$B$2)","v":14881},{"$f":"JSA($B139,GRUNDAVDRAG($B139+N$3),Deltagandeskatter!$B$2)","v":15844},{"$f":"JSA($B139,GRUNDAVDRAG($B139+O$3),Deltagandeskatter!$B$2)","v":16487},{"$f":"JSA($B139,GRUNDAVDRAG($B139+P$3),Deltagandeskatter!$B$2)","v":18093},null,34500,30000,25000,22000,20000,15000,null,{"v":20451.6,"d":"20452"},{"v":26907.120000000003,"d":"26907"},{"v":30119.120000000003,"d":"30119"},{"v":31532.999999999993,"d":"31533"},{"v":31211.200000000004,"d":"31211"},{"v":29605.200000000004,"d":"29605"},null,{"v":0.28620000000000073,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":11333.333333333334,"d":"11333"},136000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!D$3))-JSA($B140,GRUNDAVDRAG($B140+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":20736.8,"d":"20737"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!E$3))-JSA($B140,GRUNDAVDRAG($B140+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":36797.32,"d":"36797"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!F$3))-JSA($B140,GRUNDAVDRAG($B140+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":52857.31999999999,"d":"52857"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!G$3))-JSA($B140,GRUNDAVDRAG($B140+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":62492.92,"d":"62493"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!H$3))-JSA($B140,GRUNDAVDRAG($B140+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":68917.31999999999,"d":"68917"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!I$3))-JSA($B140,GRUNDAVDRAG($B140+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B140+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B140+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":84977.31999999999,"d":"84977"}},null,{"$f":"JSA($B140,GRUNDAVDRAG($B140+K$3),Deltagandeskatter!$B$2)","v":11865},{"$f":"JSA($B140,GRUNDAVDRAG($B140+L$3),Deltagandeskatter!$B$2)","v":13342},{"$f":"JSA($B140,GRUNDAVDRAG($B140+M$3),Deltagandeskatter!$B$2)","v":14948},{"$f":"JSA($B140,GRUNDAVDRAG($B140+N$3),Deltagandeskatter!$B$2)","v":15912},{"$f":"JSA($B140,GRUNDAVDRAG($B140+O$3),Deltagandeskatter!$B$2)","v":16554},{"$f":"JSA($B140,GRUNDAVDRAG($B140+P$3),Deltagandeskatter!$B$2)","v":18160},null,34500,29900,24900,21900,19900,14900,null,{"v":20736.8,"d":"20737"},{"v":27193.440000000002,"d":"27193"},{"v":30405.439999999995,"d":"30405"},{"v":31818.32,"d":"31818"},{"v":31497.519999999997,"d":"31498"},{"v":29891.519999999997,"d":"29892"},null,{"v":0.28520000000000073,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"}]
[{"v":11416.666666666666,"d":"11417"},137000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!D$3))-JSA($B141,GRUNDAVDRAG($B141+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":21022},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!E$3))-JSA($B141,GRUNDAVDRAG($B141+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":37082.64,"d":"37083"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!F$3))-JSA($B141,GRUNDAVDRAG($B141+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":53142.64,"d":"53143"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!G$3))-JSA($B141,GRUNDAVDRAG($B141+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":62778.23999999999,"d":"62778"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!H$3))-JSA($B141,GRUNDAVDRAG($B141+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":69202.64,"d":"69203"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!I$3))-JSA($B141,GRUNDAVDRAG($B141+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B141+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B141+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":85262.64,"d":"85263"}},null,{"$f":"JSA($B141,GRUNDAVDRAG($B141+K$3),Deltagandeskatter!$B$2)","v":11901},{"$f":"JSA($B141,GRUNDAVDRAG($B141+L$3),Deltagandeskatter!$B$2)","v":13410},{"$f":"JSA($B141,GRUNDAVDRAG($B141+M$3),Deltagandeskatter!$B$2)","v":15016},{"$f":"JSA($B141,GRUNDAVDRAG($B141+N$3),Deltagandeskatter!$B$2)","v":15980},{"$f":"JSA($B141,GRUNDAVDRAG($B141+O$3),Deltagandeskatter!$B$2)","v":16622},{"$f":"JSA($B141,GRUNDAVDRAG($B141+P$3),Deltagandeskatter!$B$2)","v":18228},null,34500,29800,24800,21800,19800,14800,null,21022,{"v":27478.760000000002,"d":"27479"},{"v":30690.760000000002,"d":"30691"},{"v":32103.639999999992,"d":"32104"},{"v":31782.840000000004,"d":"31783"},{"v":30176.840000000004,"d":"30177"},null,{"v":0.28520000000000073,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[11500,138000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!D$3))-JSA($B142,GRUNDAVDRAG($B142+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":21308.199999999997,"d":"21308"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!E$3))-JSA($B142,GRUNDAVDRAG($B142+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":37367.96,"d":"37368"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!F$3))-JSA($B142,GRUNDAVDRAG($B142+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":53427.95999999999,"d":"53428"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!G$3))-JSA($B142,GRUNDAVDRAG($B142+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":63063.56,"d":"63064"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!H$3))-JSA($B142,GRUNDAVDRAG($B142+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":69487.95999999999,"d":"69488"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!I$3))-JSA($B142,GRUNDAVDRAG($B142+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B142+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B142+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":85547.95999999999,"d":"85548"}},null,{"$f":"JSA($B142,GRUNDAVDRAG($B142+K$3),Deltagandeskatter!$B$2)","v":11936},{"$f":"JSA($B142,GRUNDAVDRAG($B142+L$3),Deltagandeskatter!$B$2)","v":13478},{"$f":"JSA($B142,GRUNDAVDRAG($B142+M$3),Deltagandeskatter!$B$2)","v":15084},{"$f":"JSA($B142,GRUNDAVDRAG($B142+N$3),Deltagandeskatter!$B$2)","v":16048},{"$f":"JSA($B142,GRUNDAVDRAG($B142+O$3),Deltagandeskatter!$B$2)","v":16690},{"$f":"JSA($B142,GRUNDAVDRAG($B142+P$3),Deltagandeskatter!$B$2)","v":18296},null,34500,29700,24700,21700,19700,14700,null,{"v":21308.199999999997,"d":"21308"},{"v":27764.08,"d":"27764"},{"v":30976.079999999994,"d":"30976"},{"v":32388.96,"d":"32389"},{"v":32068.159999999996,"d":"32068"},{"v":30462.159999999996,"d":"30462"},null,{"v":0.28619999999999707,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":11583.333333333334,"d":"11583"},139000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!D$3))-JSA($B143,GRUNDAVDRAG($B143+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":21593.4,"d":"21593"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!E$3))-JSA($B143,GRUNDAVDRAG($B143+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":37653.28,"d":"37653"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!F$3))-JSA($B143,GRUNDAVDRAG($B143+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":53713.28,"d":"53713"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!G$3))-JSA($B143,GRUNDAVDRAG($B143+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":63349.87999999999,"d":"63350"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!H$3))-JSA($B143,GRUNDAVDRAG($B143+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":69773.28,"d":"69773"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!I$3))-JSA($B143,GRUNDAVDRAG($B143+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B143+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B143+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":85833.28,"d":"85833"}},null,{"$f":"JSA($B143,GRUNDAVDRAG($B143+K$3),Deltagandeskatter!$B$2)","v":11972},{"$f":"JSA($B143,GRUNDAVDRAG($B143+L$3),Deltagandeskatter!$B$2)","v":13546},{"$f":"JSA($B143,GRUNDAVDRAG($B143+M$3),Deltagandeskatter!$B$2)","v":15152},{"$f":"JSA($B143,GRUNDAVDRAG($B143+N$3),Deltagandeskatter!$B$2)","v":16115},{"$f":"JSA($B143,GRUNDAVDRAG($B143+O$3),Deltagandeskatter!$B$2)","v":16758},{"$f":"JSA($B143,GRUNDAVDRAG($B143+P$3),Deltagandeskatter!$B$2)","v":18364},null,34500,29600,24600,21600,19600,14600,null,{"v":21593.4,"d":"21593"},{"v":28049.4,"d":"28049"},{"v":31261.4,"d":"31261"},{"v":32675.27999999999,"d":"32675"},{"v":32353.480000000003,"d":"32353"},{"v":30747.480000000003,"d":"30747"},null,{"v":0.28520000000000434,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":11666.666666666666,"d":"11667"},140000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!D$3))-JSA($B144,GRUNDAVDRAG($B144+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":21879.6,"d":"21880"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!E$3))-JSA($B144,GRUNDAVDRAG($B144+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":37939.6,"d":"37940"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!F$3))-JSA($B144,GRUNDAVDRAG($B144+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":53999.59999999999,"d":"54000"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!G$3))-JSA($B144,GRUNDAVDRAG($B144+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":63635.2,"d":"63635"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!H$3))-JSA($B144,GRUNDAVDRAG($B144+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":70059.59999999999,"d":"70060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!I$3))-JSA($B144,GRUNDAVDRAG($B144+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B144+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B144+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":86119.59999999999,"d":"86120"}},null,{"$f":"JSA($B144,GRUNDAVDRAG($B144+K$3),Deltagandeskatter!$B$2)","v":12007},{"$f":"JSA($B144,GRUNDAVDRAG($B144+L$3),Deltagandeskatter!$B$2)","v":13613},{"$f":"JSA($B144,GRUNDAVDRAG($B144+M$3),Deltagandeskatter!$B$2)","v":15219},{"$f":"JSA($B144,GRUNDAVDRAG($B144+N$3),Deltagandeskatter!$B$2)","v":16183},{"$f":"JSA($B144,GRUNDAVDRAG($B144+O$3),Deltagandeskatter!$B$2)","v":16825},{"$f":"JSA($B144,GRUNDAVDRAG($B144+P$3),Deltagandeskatter!$B$2)","v":18431},null,34500,29500,24500,21500,19500,14500,null,{"v":21879.6,"d":"21880"},{"v":28335.72,"d":"28336"},{"v":31547.719999999994,"d":"31548"},{"v":32960.6,"d":"32961"},{"v":32639.799999999996,"d":"32640"},{"v":31033.799999999996,"d":"31034"},null,{"v":0.28619999999999707,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"}]
[11750,141000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!D$3))-JSA($B145,GRUNDAVDRAG($B145+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":22164.92,"d":"22165"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!E$3))-JSA($B145,GRUNDAVDRAG($B145+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":38224.92,"d":"38225"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!F$3))-JSA($B145,GRUNDAVDRAG($B145+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":54284.92,"d":"54285"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!G$3))-JSA($B145,GRUNDAVDRAG($B145+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":63920.51999999999,"d":"63921"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!H$3))-JSA($B145,GRUNDAVDRAG($B145+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":70344.92,"d":"70345"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!I$3))-JSA($B145,GRUNDAVDRAG($B145+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B145+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B145+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":86404.92,"d":"86405"}},null,{"$f":"JSA($B145,GRUNDAVDRAG($B145+K$3),Deltagandeskatter!$B$2)","v":12075},{"$f":"JSA($B145,GRUNDAVDRAG($B145+L$3),Deltagandeskatter!$B$2)","v":13681},{"$f":"JSA($B145,GRUNDAVDRAG($B145+M$3),Deltagandeskatter!$B$2)","v":15287},{"$f":"JSA($B145,GRUNDAVDRAG($B145+N$3),Deltagandeskatter!$B$2)","v":16251},{"$f":"JSA($B145,GRUNDAVDRAG($B145+O$3),Deltagandeskatter!$B$2)","v":16893},{"$f":"JSA($B145,GRUNDAVDRAG($B145+P$3),Deltagandeskatter!$B$2)","v":18499},null,34400,29400,24400,21400,19400,14400,null,{"v":22164.92,"d":"22165"},{"v":28621.04,"d":"28621"},{"v":31833.04,"d":"31833"},{"v":33245.91999999999,"d":"33246"},{"v":32925.12,"d":"32925"},{"v":31319.120000000003,"d":"31319"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":11833.333333333334,"d":"11833"},142000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!D$3))-JSA($B146,GRUNDAVDRAG($B146+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":22450.239999999998,"d":"22450"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!E$3))-JSA($B146,GRUNDAVDRAG($B146+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":38510.24,"d":"38510"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!F$3))-JSA($B146,GRUNDAVDRAG($B146+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":54570.23999999999,"d":"54570"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!G$3))-JSA($B146,GRUNDAVDRAG($B146+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":64205.84,"d":"64206"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!H$3))-JSA($B146,GRUNDAVDRAG($B146+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":70630.23999999999,"d":"70630"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!I$3))-JSA($B146,GRUNDAVDRAG($B146+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B146+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B146+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":86690.23999999999,"d":"86690"}},null,{"$f":"JSA($B146,GRUNDAVDRAG($B146+K$3),Deltagandeskatter!$B$2)","v":12143},{"$f":"JSA($B146,GRUNDAVDRAG($B146+L$3),Deltagandeskatter!$B$2)","v":13749},{"$f":"JSA($B146,GRUNDAVDRAG($B146+M$3),Deltagandeskatter!$B$2)","v":15355},{"$f":"JSA($B146,GRUNDAVDRAG($B146+N$3),Deltagandeskatter!$B$2)","v":16319},{"$f":"JSA($B146,GRUNDAVDRAG($B146+O$3),Deltagandeskatter!$B$2)","v":16961},{"$f":"JSA($B146,GRUNDAVDRAG($B146+P$3),Deltagandeskatter!$B$2)","v":18567},null,34300,29300,24300,21300,19300,14300,null,{"v":22450.239999999998,"d":"22450"},{"v":28906.36,"d":"28906"},{"v":32118.359999999993,"d":"32118"},{"v":33531.24,"d":"33531"},{"v":33210.439999999995,"d":"33210"},{"v":31604.439999999995,"d":"31604"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":11916.666666666666,"d":"11917"},143000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!D$3))-JSA($B147,GRUNDAVDRAG($B147+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":22735.559999999998,"d":"22736"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!E$3))-JSA($B147,GRUNDAVDRAG($B147+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":38795.56,"d":"38796"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!F$3))-JSA($B147,GRUNDAVDRAG($B147+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":54855.56,"d":"54856"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!G$3))-JSA($B147,GRUNDAVDRAG($B147+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":64492.16,"d":"64492"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!H$3))-JSA($B147,GRUNDAVDRAG($B147+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":70915.56,"d":"70916"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!I$3))-JSA($B147,GRUNDAVDRAG($B147+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B147+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B147+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":86975.56,"d":"86976"}},null,{"$f":"JSA($B147,GRUNDAVDRAG($B147+K$3),Deltagandeskatter!$B$2)","v":12211},{"$f":"JSA($B147,GRUNDAVDRAG($B147+L$3),Deltagandeskatter!$B$2)","v":13817},{"$f":"JSA($B147,GRUNDAVDRAG($B147+M$3),Deltagandeskatter!$B$2)","v":15423},{"$f":"JSA($B147,GRUNDAVDRAG($B147+N$3),Deltagandeskatter!$B$2)","v":16386},{"$f":"JSA($B147,GRUNDAVDRAG($B147+O$3),Deltagandeskatter!$B$2)","v":17029},{"$f":"JSA($B147,GRUNDAVDRAG($B147+P$3),Deltagandeskatter!$B$2)","v":18635},null,34200,29200,24200,21200,19200,14200,null,{"v":22735.559999999998,"d":"22736"},{"v":29191.68,"d":"29192"},{"v":32403.68,"d":"32404"},{"v":33817.560000000005,"d":"33818"},{"v":33495.76,"d":"33496"},{"v":31889.760000000002,"d":"31890"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[12000,144000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!D$3))-JSA($B148,GRUNDAVDRAG($B148+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":23020.879999999997,"d":"23021"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!E$3))-JSA($B148,GRUNDAVDRAG($B148+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":39080.88,"d":"39081"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!F$3))-JSA($B148,GRUNDAVDRAG($B148+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":55140.87999999999,"d":"55141"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!G$3))-JSA($B148,GRUNDAVDRAG($B148+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":64777.479999999996,"d":"64777"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!H$3))-JSA($B148,GRUNDAVDRAG($B148+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":71200.87999999999,"d":"71201"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!I$3))-JSA($B148,GRUNDAVDRAG($B148+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B148+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B148+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":87260.87999999999,"d":"87261"}},null,{"$f":"JSA($B148,GRUNDAVDRAG($B148+K$3),Deltagandeskatter!$B$2)","v":12279},{"$f":"JSA($B148,GRUNDAVDRAG($B148+L$3),Deltagandeskatter!$B$2)","v":13885},{"$f":"JSA($B148,GRUNDAVDRAG($B148+M$3),Deltagandeskatter!$B$2)","v":15491},{"$f":"JSA($B148,GRUNDAVDRAG($B148+N$3),Deltagandeskatter!$B$2)","v":16454},{"$f":"JSA($B148,GRUNDAVDRAG($B148+O$3),Deltagandeskatter!$B$2)","v":17097},{"$f":"JSA($B148,GRUNDAVDRAG($B148+P$3),Deltagandeskatter!$B$2)","v":18703},null,34100,29100,24100,21100,19100,14100,null,{"v":23020.879999999997,"d":"23021"},29477,{"v":32688.999999999993,"d":"32689"},{"v":34102.88,"d":"34103"},{"v":33781.079999999994,"d":"33781"},{"v":32175.079999999994,"d":"32175"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":12083.333333333334,"d":"12083"},145000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!D$3))-JSA($B149,GRUNDAVDRAG($B149+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":23307.199999999997,"d":"23307"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!E$3))-JSA($B149,GRUNDAVDRAG($B149+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":39367.2,"d":"39367"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!F$3))-JSA($B149,GRUNDAVDRAG($B149+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":55427.2,"d":"55427"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!G$3))-JSA($B149,GRUNDAVDRAG($B149+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":65062.8,"d":"65063"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!H$3))-JSA($B149,GRUNDAVDRAG($B149+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":71487.2,"d":"71487"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!I$3))-JSA($B149,GRUNDAVDRAG($B149+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B149+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B149+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":87547.2,"d":"87547"}},null,{"$f":"JSA($B149,GRUNDAVDRAG($B149+K$3),Deltagandeskatter!$B$2)","v":12346},{"$f":"JSA($B149,GRUNDAVDRAG($B149+L$3),Deltagandeskatter!$B$2)","v":13952},{"$f":"JSA($B149,GRUNDAVDRAG($B149+M$3),Deltagandeskatter!$B$2)","v":15558},{"$f":"JSA($B149,GRUNDAVDRAG($B149+N$3),Deltagandeskatter!$B$2)","v":16522},{"$f":"JSA($B149,GRUNDAVDRAG($B149+O$3),Deltagandeskatter!$B$2)","v":17164},{"$f":"JSA($B149,GRUNDAVDRAG($B149+P$3),Deltagandeskatter!$B$2)","v":18770},null,34000,29000,24000,21000,19000,14000,null,{"v":23307.199999999997,"d":"23307"},{"v":29763.32,"d":"29763"},{"v":32975.32,"d":"32975"},{"v":34388.200000000004,"d":"34388"},{"v":34067.4,"d":"34067"},{"v":32461.4,"d":"32461"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"}]
[{"v":12166.666666666666,"d":"12167"},146000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!D$3))-JSA($B150,GRUNDAVDRAG($B150+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":23592.519999999997,"d":"23593"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!E$3))-JSA($B150,GRUNDAVDRAG($B150+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":39652.52,"d":"39653"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!F$3))-JSA($B150,GRUNDAVDRAG($B150+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":55712.51999999999,"d":"55713"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!G$3))-JSA($B150,GRUNDAVDRAG($B150+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":65348.119999999995,"d":"65348"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!H$3))-JSA($B150,GRUNDAVDRAG($B150+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":71772.51999999999,"d":"71773"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!I$3))-JSA($B150,GRUNDAVDRAG($B150+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B150+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B150+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":87832.51999999999,"d":"87833"}},null,{"$f":"JSA($B150,GRUNDAVDRAG($B150+K$3),Deltagandeskatter!$B$2)","v":12414},{"$f":"JSA($B150,GRUNDAVDRAG($B150+L$3),Deltagandeskatter!$B$2)","v":14020},{"$f":"JSA($B150,GRUNDAVDRAG($B150+M$3),Deltagandeskatter!$B$2)","v":15626},{"$f":"JSA($B150,GRUNDAVDRAG($B150+N$3),Deltagandeskatter!$B$2)","v":16590},{"$f":"JSA($B150,GRUNDAVDRAG($B150+O$3),Deltagandeskatter!$B$2)","v":17232},{"$f":"JSA($B150,GRUNDAVDRAG($B150+P$3),Deltagandeskatter!$B$2)","v":18838},null,33900,28900,23900,20900,18900,13900,null,{"v":23592.519999999997,"d":"23593"},{"v":30048.64,"d":"30049"},{"v":33260.63999999999,"d":"33261"},{"v":34673.52,"d":"34674"},{"v":34352.719999999994,"d":"34353"},{"v":32746.719999999994,"d":"32747"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[12250,147000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!D$3))-JSA($B151,GRUNDAVDRAG($B151+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":23877.839999999997,"d":"23878"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!E$3))-JSA($B151,GRUNDAVDRAG($B151+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":39937.84,"d":"39938"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!F$3))-JSA($B151,GRUNDAVDRAG($B151+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":55997.84,"d":"55998"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!G$3))-JSA($B151,GRUNDAVDRAG($B151+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":65634.44,"d":"65634"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!H$3))-JSA($B151,GRUNDAVDRAG($B151+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":72057.84,"d":"72058"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!I$3))-JSA($B151,GRUNDAVDRAG($B151+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B151+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B151+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":88117.84,"d":"88118"}},null,{"$f":"JSA($B151,GRUNDAVDRAG($B151+K$3),Deltagandeskatter!$B$2)","v":12482},{"$f":"JSA($B151,GRUNDAVDRAG($B151+L$3),Deltagandeskatter!$B$2)","v":14088},{"$f":"JSA($B151,GRUNDAVDRAG($B151+M$3),Deltagandeskatter!$B$2)","v":15694},{"$f":"JSA($B151,GRUNDAVDRAG($B151+N$3),Deltagandeskatter!$B$2)","v":16657},{"$f":"JSA($B151,GRUNDAVDRAG($B151+O$3),Deltagandeskatter!$B$2)","v":17300},{"$f":"JSA($B151,GRUNDAVDRAG($B151+P$3),Deltagandeskatter!$B$2)","v":18906},null,33800,28800,23800,20800,18800,13800,null,{"v":23877.839999999997,"d":"23878"},{"v":30333.96,"d":"30334"},{"v":33545.96,"d":"33546"},{"v":34959.840000000004,"d":"34960"},{"v":34638.04,"d":"34638"},{"v":33032.04,"d":"33032"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":12333.333333333334,"d":"12333"},148000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!D$3))-JSA($B152,GRUNDAVDRAG($B152+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":24163.159999999996,"d":"24163"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!E$3))-JSA($B152,GRUNDAVDRAG($B152+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":40223.159999999996,"d":"40223"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!F$3))-JSA($B152,GRUNDAVDRAG($B152+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":56283.16,"d":"56283"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!G$3))-JSA($B152,GRUNDAVDRAG($B152+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":65919.76,"d":"65920"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!H$3))-JSA($B152,GRUNDAVDRAG($B152+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":72343.15999999999,"d":"72343"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!I$3))-JSA($B152,GRUNDAVDRAG($B152+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B152+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B152+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":88403.15999999999,"d":"88403"}},null,{"$f":"JSA($B152,GRUNDAVDRAG($B152+K$3),Deltagandeskatter!$B$2)","v":12550},{"$f":"JSA($B152,GRUNDAVDRAG($B152+L$3),Deltagandeskatter!$B$2)","v":14156},{"$f":"JSA($B152,GRUNDAVDRAG($B152+M$3),Deltagandeskatter!$B$2)","v":15762},{"$f":"JSA($B152,GRUNDAVDRAG($B152+N$3),Deltagandeskatter!$B$2)","v":16725},{"$f":"JSA($B152,GRUNDAVDRAG($B152+O$3),Deltagandeskatter!$B$2)","v":17368},{"$f":"JSA($B152,GRUNDAVDRAG($B152+P$3),Deltagandeskatter!$B$2)","v":18974},null,33700,28700,23700,20700,18700,13700,null,{"v":24163.159999999996,"d":"24163"},{"v":30619.28,"d":"30619"},{"v":33831.280000000006,"d":"33831"},{"v":35245.159999999996,"d":"35245"},{"v":34923.35999999999,"d":"34923"},{"v":33317.35999999999,"d":"33317"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":12416.666666666666,"d":"12417"},149000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!D$3))-JSA($B153,GRUNDAVDRAG($B153+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":24449.479999999996,"d":"24449"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!E$3))-JSA($B153,GRUNDAVDRAG($B153+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":40509.479999999996,"d":"40509"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!F$3))-JSA($B153,GRUNDAVDRAG($B153+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":56569.479999999996,"d":"56569"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!G$3))-JSA($B153,GRUNDAVDRAG($B153+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":66205.08,"d":"66205"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!H$3))-JSA($B153,GRUNDAVDRAG($B153+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":72629.48,"d":"72629"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!I$3))-JSA($B153,GRUNDAVDRAG($B153+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B153+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B153+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":88689.48,"d":"88689"}},null,{"$f":"JSA($B153,GRUNDAVDRAG($B153+K$3),Deltagandeskatter!$B$2)","v":12617},{"$f":"JSA($B153,GRUNDAVDRAG($B153+L$3),Deltagandeskatter!$B$2)","v":14223},{"$f":"JSA($B153,GRUNDAVDRAG($B153+M$3),Deltagandeskatter!$B$2)","v":15829},{"$f":"JSA($B153,GRUNDAVDRAG($B153+N$3),Deltagandeskatter!$B$2)","v":16793},{"$f":"JSA($B153,GRUNDAVDRAG($B153+O$3),Deltagandeskatter!$B$2)","v":17435},{"$f":"JSA($B153,GRUNDAVDRAG($B153+P$3),Deltagandeskatter!$B$2)","v":19041},null,33600,28600,23600,{"$f":"GRUNDAVDRAG($B153+U$3)","v":20600},18600,13600,null,{"v":24449.479999999996,"d":"24449"},{"v":30905.6,"d":"30906"},{"v":34117.6,"d":"34118"},{"v":35530.48,"d":"35530"},{"v":35209.68,"d":"35210"},{"v":33603.68,"d":"33604"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"}]
[12500,150000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!D$3))-JSA($B154,GRUNDAVDRAG($B154+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":24734.799999999996,"d":"24735"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!E$3))-JSA($B154,GRUNDAVDRAG($B154+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":40794.799999999996,"d":"40795"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!F$3))-JSA($B154,GRUNDAVDRAG($B154+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":56854.8,"d":"56855"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!G$3))-JSA($B154,GRUNDAVDRAG($B154+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":66490.4,"d":"66490"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!H$3))-JSA($B154,GRUNDAVDRAG($B154+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":72914.8,"d":"72915"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!I$3))-JSA($B154,GRUNDAVDRAG($B154+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B154+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B154+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":88974.79999999999,"d":"88975"}},null,{"$f":"JSA($B154,GRUNDAVDRAG($B154+K$3),Deltagandeskatter!$B$2)","v":12685},{"$f":"JSA($B154,GRUNDAVDRAG($B154+L$3),Deltagandeskatter!$B$2)","v":14291},{"$f":"JSA($B154,GRUNDAVDRAG($B154+M$3),Deltagandeskatter!$B$2)","v":15897},{"$f":"JSA($B154,GRUNDAVDRAG($B154+N$3),Deltagandeskatter!$B$2)","v":16861},{"$f":"JSA($B154,GRUNDAVDRAG($B154+O$3),Deltagandeskatter!$B$2)","v":17503},{"$f":"JSA($B154,GRUNDAVDRAG($B154+P$3),Deltagandeskatter!$B$2)","v":19109},null,33500,28500,23500,20500,18500,13500,null,{"v":24734.799999999996,"d":"24735"},{"v":31190.92,"d":"31191"},{"v":34402.920000000006,"d":"34403"},{"v":35815.799999999996,"d":"35816"},{"v":35495.00000000001,"d":"35495"},{"v":33888.99999999999,"d":"33889"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":12583.333333333334,"d":"12583"},151000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!D$3))-JSA($B155,GRUNDAVDRAG($B155+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":25020.119999999995,"d":"25020"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!E$3))-JSA($B155,GRUNDAVDRAG($B155+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":41080.119999999995,"d":"41080"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!F$3))-JSA($B155,GRUNDAVDRAG($B155+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":57140.119999999995,"d":"57140"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!G$3))-JSA($B155,GRUNDAVDRAG($B155+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":66775.72,"d":"66776"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!H$3))-JSA($B155,GRUNDAVDRAG($B155+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":73200.12,"d":"73200"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!I$3))-JSA($B155,GRUNDAVDRAG($B155+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B155+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B155+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":89260.12,"d":"89260"}},null,{"$f":"JSA($B155,GRUNDAVDRAG($B155+K$3),Deltagandeskatter!$B$2)","v":12753},{"$f":"JSA($B155,GRUNDAVDRAG($B155+L$3),Deltagandeskatter!$B$2)","v":14359},{"$f":"JSA($B155,GRUNDAVDRAG($B155+M$3),Deltagandeskatter!$B$2)","v":15965},{"$f":"JSA($B155,GRUNDAVDRAG($B155+N$3),Deltagandeskatter!$B$2)","v":16929},{"$f":"JSA($B155,GRUNDAVDRAG($B155+O$3),Deltagandeskatter!$B$2)","v":17571},{"$f":"JSA($B155,GRUNDAVDRAG($B155+P$3),Deltagandeskatter!$B$2)","v":19177},null,33400,28400,23400,20400,18400,13400,null,{"v":25020.119999999995,"d":"25020"},{"v":31476.239999999998,"d":"31476"},{"v":34688.24,"d":"34688"},{"v":36101.12,"d":"36101"},{"v":35780.32,"d":"35780"},{"v":34174.32,"d":"34174"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[{"v":12666.666666666666,"d":"12667"},152000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!D$3))-JSA($B156,GRUNDAVDRAG($B156+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":25305.439999999995,"d":"25305"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!E$3))-JSA($B156,GRUNDAVDRAG($B156+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":41365.439999999995,"d":"41365"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!F$3))-JSA($B156,GRUNDAVDRAG($B156+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":57425.44,"d":"57425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!G$3))-JSA($B156,GRUNDAVDRAG($B156+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":67062.04,"d":"67062"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!H$3))-JSA($B156,GRUNDAVDRAG($B156+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":73485.44,"d":"73485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!I$3))-JSA($B156,GRUNDAVDRAG($B156+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B156+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B156+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":89545.44,"d":"89545"}},null,{"$f":"JSA($B156,GRUNDAVDRAG($B156+K$3),Deltagandeskatter!$B$2)","v":12821},{"$f":"JSA($B156,GRUNDAVDRAG($B156+L$3),Deltagandeskatter!$B$2)","v":14427},{"$f":"JSA($B156,GRUNDAVDRAG($B156+M$3),Deltagandeskatter!$B$2)","v":16033},{"$f":"JSA($B156,GRUNDAVDRAG($B156+N$3),Deltagandeskatter!$B$2)","v":16996},{"$f":"JSA($B156,GRUNDAVDRAG($B156+O$3),Deltagandeskatter!$B$2)","v":17639},{"$f":"JSA($B156,GRUNDAVDRAG($B156+P$3),Deltagandeskatter!$B$2)","v":19245},null,33300,28300,23300,20300,18300,13300,null,{"v":25305.439999999995,"d":"25305"},{"v":31761.559999999998,"d":"31762"},{"v":34973.560000000005,"d":"34974"},{"v":36387.439999999995,"d":"36387"},{"v":36065.64000000001,"d":"36066"},{"v":34459.64000000001,"d":"34460"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"}]
[12750,153000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!D$3))-JSA($B157,GRUNDAVDRAG($B157+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":25590.759999999995,"d":"25591"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!E$3))-JSA($B157,GRUNDAVDRAG($B157+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":41650.759999999995,"d":"41651"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!F$3))-JSA($B157,GRUNDAVDRAG($B157+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":57710.759999999995,"d":"57711"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!G$3))-JSA($B157,GRUNDAVDRAG($B157+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":67347.36,"d":"67347"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!H$3))-JSA($B157,GRUNDAVDRAG($B157+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":73770.76,"d":"73771"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!I$3))-JSA($B157,GRUNDAVDRAG($B157+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B157+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B157+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":89830.76,"d":"89831"}},null,{"$f":"JSA($B157,GRUNDAVDRAG($B157+K$3),Deltagandeskatter!$B$2)","v":12889},{"$f":"JSA($B157,GRUNDAVDRAG($B157+L$3),Deltagandeskatter!$B$2)","v":14495},{"$f":"JSA($B157,GRUNDAVDRAG($B157+M$3),Deltagandeskatter!$B$2)","v":16101},{"$f":"JSA($B157,GRUNDAVDRAG($B157+N$3),Deltagandeskatter!$B$2)","v":17064},{"$f":"JSA($B157,GRUNDAVDRAG($B157+O$3),Deltagandeskatter!$B$2)","v":17707},{"$f":"JSA($B157,GRUNDAVDRAG($B157+P$3),Deltagandeskatter!$B$2)","v":19313},null,33200,28200,23200,20200,18200,13200,null,{"v":25590.759999999995,"d":"25591"},{"v":32046.879999999997,"d":"32047"},{"v":35258.88,"d":"35259"},{"v":36672.76,"d":"36673"},{"v":36350.96,"d":"36351"},{"v":34744.96,"d":"34745"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"}]
[{"v":12833.333333333334,"d":"12833"},154000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!D$3))-JSA($B158,GRUNDAVDRAG($B158+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":25877.08,"d":"25877"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!E$3))-JSA($B158,GRUNDAVDRAG($B158+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":41937.079999999994,"d":"41937"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!F$3))-JSA($B158,GRUNDAVDRAG($B158+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":57997.08,"d":"57997"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!G$3))-JSA($B158,GRUNDAVDRAG($B158+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":67632.68,"d":"67633"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!H$3))-JSA($B158,GRUNDAVDRAG($B158+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":74057.08,"d":"74057"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!I$3))-JSA($B158,GRUNDAVDRAG($B158+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B158+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B158+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":90116.95999999999,"d":"90117"}},null,{"$f":"JSA($B158,GRUNDAVDRAG($B158+K$3),Deltagandeskatter!$B$2)","v":12956},{"$f":"JSA($B158,GRUNDAVDRAG($B158+L$3),Deltagandeskatter!$B$2)","v":14562},{"$f":"JSA($B158,GRUNDAVDRAG($B158+M$3),Deltagandeskatter!$B$2)","v":16168},{"$f":"JSA($B158,GRUNDAVDRAG($B158+N$3),Deltagandeskatter!$B$2)","v":17132},{"$f":"JSA($B158,GRUNDAVDRAG($B158+O$3),Deltagandeskatter!$B$2)","v":17774},{"$f":"JSA($B158,GRUNDAVDRAG($B158+P$3),Deltagandeskatter!$B$2)","v":19348},null,33100,28100,23100,20100,18100,13200,null,{"v":25877.08,"d":"25877"},{"v":32333.199999999997,"d":"32333"},{"v":35545.200000000004,"d":"35545"},{"v":36958.079999999994,"d":"36958"},{"v":36637.280000000006,"d":"36637"},{"v":35031.159999999996,"d":"35031"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":12916.666666666666,"d":"12917"},155000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!D$3))-JSA($B159,GRUNDAVDRAG($B159+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":26162.4,"d":"26162"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!E$3))-JSA($B159,GRUNDAVDRAG($B159+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":42222.399999999994,"d":"42222"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!F$3))-JSA($B159,GRUNDAVDRAG($B159+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":58282.399999999994,"d":"58282"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!G$3))-JSA($B159,GRUNDAVDRAG($B159+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":67918},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!H$3))-JSA($B159,GRUNDAVDRAG($B159+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":74342.4,"d":"74342"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!I$3))-JSA($B159,GRUNDAVDRAG($B159+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B159+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B159+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":90402.15999999999,"d":"90402"}},null,{"$f":"JSA($B159,GRUNDAVDRAG($B159+K$3),Deltagandeskatter!$B$2)","v":13024},{"$f":"JSA($B159,GRUNDAVDRAG($B159+L$3),Deltagandeskatter!$B$2)","v":14630},{"$f":"JSA($B159,GRUNDAVDRAG($B159+M$3),Deltagandeskatter!$B$2)","v":16236},{"$f":"JSA($B159,GRUNDAVDRAG($B159+N$3),Deltagandeskatter!$B$2)","v":17200},{"$f":"JSA($B159,GRUNDAVDRAG($B159+O$3),Deltagandeskatter!$B$2)","v":17842},{"$f":"JSA($B159,GRUNDAVDRAG($B159+P$3),Deltagandeskatter!$B$2)","v":19384},null,33000,28000,23000,20000,18000,13200,null,{"v":26162.4,"d":"26162"},{"v":32618.519999999997,"d":"32619"},{"v":35830.52,"d":"35831"},{"v":37243.4,"d":"37243"},{"v":36922.6,"d":"36923"},{"v":35316.35999999999,"d":"35316"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[13000,156000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!D$3))-JSA($B160,GRUNDAVDRAG($B160+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":26447.72,"d":"26448"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!E$3))-JSA($B160,GRUNDAVDRAG($B160+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":42507.719999999994,"d":"42508"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!F$3))-JSA($B160,GRUNDAVDRAG($B160+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":58567.72,"d":"58568"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!G$3))-JSA($B160,GRUNDAVDRAG($B160+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":68204.31999999999,"d":"68204"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!H$3))-JSA($B160,GRUNDAVDRAG($B160+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":74627.72,"d":"74628"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!I$3))-JSA($B160,GRUNDAVDRAG($B160+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B160+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B160+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":90688.36,"d":"90688"}},null,{"$f":"JSA($B160,GRUNDAVDRAG($B160+K$3),Deltagandeskatter!$B$2)","v":13092},{"$f":"JSA($B160,GRUNDAVDRAG($B160+L$3),Deltagandeskatter!$B$2)","v":14698},{"$f":"JSA($B160,GRUNDAVDRAG($B160+M$3),Deltagandeskatter!$B$2)","v":16304},{"$f":"JSA($B160,GRUNDAVDRAG($B160+N$3),Deltagandeskatter!$B$2)","v":17267},{"$f":"JSA($B160,GRUNDAVDRAG($B160+O$3),Deltagandeskatter!$B$2)","v":17910},{"$f":"JSA($B160,GRUNDAVDRAG($B160+P$3),Deltagandeskatter!$B$2)","v":19419},null,32900,27900,22900,19900,17900,13200,null,{"v":26447.72,"d":"26448"},{"v":32903.84,"d":"32904"},{"v":36115.840000000004,"d":"36116"},{"v":37529.719999999994,"d":"37530"},{"v":37207.920000000006,"d":"37208"},{"v":35602.560000000005,"d":"35603"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":13083.333333333334,"d":"13083"},157000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!D$3))-JSA($B161,GRUNDAVDRAG($B161+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":26733.04,"d":"26733"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!E$3))-JSA($B161,GRUNDAVDRAG($B161+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":42793.04,"d":"42793"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!F$3))-JSA($B161,GRUNDAVDRAG($B161+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":58853.03999999999,"d":"58853"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!G$3))-JSA($B161,GRUNDAVDRAG($B161+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":68489.64,"d":"68490"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!H$3))-JSA($B161,GRUNDAVDRAG($B161+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":74913.04,"d":"74913"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!I$3))-JSA($B161,GRUNDAVDRAG($B161+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B161+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B161+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":90973.56,"d":"90974"}},null,{"$f":"JSA($B161,GRUNDAVDRAG($B161+K$3),Deltagandeskatter!$B$2)","v":13160},{"$f":"JSA($B161,GRUNDAVDRAG($B161+L$3),Deltagandeskatter!$B$2)","v":14766},{"$f":"JSA($B161,GRUNDAVDRAG($B161+M$3),Deltagandeskatter!$B$2)","v":16372},{"$f":"JSA($B161,GRUNDAVDRAG($B161+N$3),Deltagandeskatter!$B$2)","v":17335},{"$f":"JSA($B161,GRUNDAVDRAG($B161+O$3),Deltagandeskatter!$B$2)","v":17978},{"$f":"JSA($B161,GRUNDAVDRAG($B161+P$3),Deltagandeskatter!$B$2)","v":19455},null,32800,27800,22800,19800,17800,13200,null,{"v":26733.04,"d":"26733"},{"v":33189.16,"d":"33189"},{"v":36401.159999999996,"d":"36401"},{"v":37815.04,"d":"37815"},{"v":37493.24,"d":"37493"},{"v":35887.76,"d":"35888"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":13166.666666666666,"d":"13167"},158000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!D$3))-JSA($B162,GRUNDAVDRAG($B162+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":27019.36,"d":"27019"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!E$3))-JSA($B162,GRUNDAVDRAG($B162+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":43079.36,"d":"43079"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!F$3))-JSA($B162,GRUNDAVDRAG($B162+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":59139.36,"d":"59139"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!G$3))-JSA($B162,GRUNDAVDRAG($B162+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":68774.95999999999,"d":"68775"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!H$3))-JSA($B162,GRUNDAVDRAG($B162+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":75199.36,"d":"75199"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!I$3))-JSA($B162,GRUNDAVDRAG($B162+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B162+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B162+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":91258.76,"d":"91259"}},null,{"$f":"JSA($B162,GRUNDAVDRAG($B162+K$3),Deltagandeskatter!$B$2)","v":13227},{"$f":"JSA($B162,GRUNDAVDRAG($B162+L$3),Deltagandeskatter!$B$2)","v":14833},{"$f":"JSA($B162,GRUNDAVDRAG($B162+M$3),Deltagandeskatter!$B$2)","v":16439},{"$f":"JSA($B162,GRUNDAVDRAG($B162+N$3),Deltagandeskatter!$B$2)","v":17403},{"$f":"JSA($B162,GRUNDAVDRAG($B162+O$3),Deltagandeskatter!$B$2)","v":18045},{"$f":"JSA($B162,GRUNDAVDRAG($B162+P$3),Deltagandeskatter!$B$2)","v":19491},null,32700,27700,22700,19700,17700,13200,null,{"v":27019.36,"d":"27019"},{"v":33475.48,"d":"33475"},{"v":36687.48,"d":"36687"},{"v":38100.35999999999,"d":"38100"},{"v":37779.560000000005,"d":"37780"},{"v":36172.96,"d":"36173"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[13250,159000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!D$3))-JSA($B163,GRUNDAVDRAG($B163+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":27304.68,"d":"27305"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!E$3))-JSA($B163,GRUNDAVDRAG($B163+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":43364.68,"d":"43365"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!F$3))-JSA($B163,GRUNDAVDRAG($B163+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":59424.67999999999,"d":"59425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!G$3))-JSA($B163,GRUNDAVDRAG($B163+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":69060.28,"d":"69060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!H$3))-JSA($B163,GRUNDAVDRAG($B163+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":75484.68,"d":"75485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!I$3))-JSA($B163,GRUNDAVDRAG($B163+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B163+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B163+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":91544.95999999999,"d":"91545"}},null,{"$f":"JSA($B163,GRUNDAVDRAG($B163+K$3),Deltagandeskatter!$B$2)","v":13295},{"$f":"JSA($B163,GRUNDAVDRAG($B163+L$3),Deltagandeskatter!$B$2)","v":14901},{"$f":"JSA($B163,GRUNDAVDRAG($B163+M$3),Deltagandeskatter!$B$2)","v":16507},{"$f":"JSA($B163,GRUNDAVDRAG($B163+N$3),Deltagandeskatter!$B$2)","v":17471},{"$f":"JSA($B163,GRUNDAVDRAG($B163+O$3),Deltagandeskatter!$B$2)","v":18113},{"$f":"JSA($B163,GRUNDAVDRAG($B163+P$3),Deltagandeskatter!$B$2)","v":19526},null,32600,27600,22600,19600,17600,13200,null,{"v":27304.68,"d":"27305"},{"v":33760.8,"d":"33761"},{"v":36972.799999999996,"d":"36973"},{"v":38385.68,"d":"38386"},{"v":38064.88,"d":"38065"},{"v":36459.159999999996,"d":"36459"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":13333.333333333334,"d":"13333"},160000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!D$3))-JSA($B164,GRUNDAVDRAG($B164+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":27590},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!E$3))-JSA($B164,GRUNDAVDRAG($B164+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":43650},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!F$3))-JSA($B164,GRUNDAVDRAG($B164+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":59710},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!G$3))-JSA($B164,GRUNDAVDRAG($B164+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":69345.59999999999,"d":"69346"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!H$3))-JSA($B164,GRUNDAVDRAG($B164+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":75770},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!I$3))-JSA($B164,GRUNDAVDRAG($B164+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B164+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B164+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":91830.15999999999,"d":"91830"}},null,{"$f":"JSA($B164,GRUNDAVDRAG($B164+K$3),Deltagandeskatter!$B$2)","v":13363},{"$f":"JSA($B164,GRUNDAVDRAG($B164+L$3),Deltagandeskatter!$B$2)","v":14969},{"$f":"JSA($B164,GRUNDAVDRAG($B164+M$3),Deltagandeskatter!$B$2)","v":16575},{"$f":"JSA($B164,GRUNDAVDRAG($B164+N$3),Deltagandeskatter!$B$2)","v":17539},{"$f":"JSA($B164,GRUNDAVDRAG($B164+O$3),Deltagandeskatter!$B$2)","v":18181},{"$f":"JSA($B164,GRUNDAVDRAG($B164+P$3),Deltagandeskatter!$B$2)","v":19562},null,32500,27500,22500,19500,17500,13200,null,27590,{"v":34046.12,"d":"34046"},{"v":37258.12,"d":"37258"},{"v":38670.99999999999,"d":"38671"},{"v":38350.200000000004,"d":"38350"},{"v":36744.35999999999,"d":"36744"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":13416.666666666666,"d":"13417"},161000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!D$3))-JSA($B165,GRUNDAVDRAG($B165+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":27875.32,"d":"27875"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!E$3))-JSA($B165,GRUNDAVDRAG($B165+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":43935.32,"d":"43935"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!F$3))-JSA($B165,GRUNDAVDRAG($B165+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":59995.31999999999,"d":"59995"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!G$3))-JSA($B165,GRUNDAVDRAG($B165+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":69631.92,"d":"69632"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!H$3))-JSA($B165,GRUNDAVDRAG($B165+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":76055.31999999999,"d":"76055"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!I$3))-JSA($B165,GRUNDAVDRAG($B165+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B165+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B165+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":92115.36,"d":"92115"}},null,{"$f":"JSA($B165,GRUNDAVDRAG($B165+K$3),Deltagandeskatter!$B$2)","v":13431},{"$f":"JSA($B165,GRUNDAVDRAG($B165+L$3),Deltagandeskatter!$B$2)","v":15037},{"$f":"JSA($B165,GRUNDAVDRAG($B165+M$3),Deltagandeskatter!$B$2)","v":16643},{"$f":"JSA($B165,GRUNDAVDRAG($B165+N$3),Deltagandeskatter!$B$2)","v":17606},{"$f":"JSA($B165,GRUNDAVDRAG($B165+O$3),Deltagandeskatter!$B$2)","v":18249},{"$f":"JSA($B165,GRUNDAVDRAG($B165+P$3),Deltagandeskatter!$B$2)","v":19598},null,32400,27400,22400,19400,17400,13200,null,{"v":27875.32,"d":"27875"},{"v":34331.44,"d":"34331"},{"v":37543.439999999995,"d":"37543"},{"v":38957.32,"d":"38957"},{"v":38635.52,"d":"38636"},{"v":37029.560000000005,"d":"37030"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[13500,162000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!D$3))-JSA($B166,GRUNDAVDRAG($B166+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":28161.64,"d":"28162"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!E$3))-JSA($B166,GRUNDAVDRAG($B166+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":44221.64,"d":"44222"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!F$3))-JSA($B166,GRUNDAVDRAG($B166+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":60281.64,"d":"60282"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!G$3))-JSA($B166,GRUNDAVDRAG($B166+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":69917.23999999999,"d":"69917"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!H$3))-JSA($B166,GRUNDAVDRAG($B166+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":76341.64,"d":"76342"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!I$3))-JSA($B166,GRUNDAVDRAG($B166+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B166+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B166+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":92401.56,"d":"92402"}},null,{"$f":"JSA($B166,GRUNDAVDRAG($B166+K$3),Deltagandeskatter!$B$2)","v":13498},{"$f":"JSA($B166,GRUNDAVDRAG($B166+L$3),Deltagandeskatter!$B$2)","v":15104},{"$f":"JSA($B166,GRUNDAVDRAG($B166+M$3),Deltagandeskatter!$B$2)","v":16710},{"$f":"JSA($B166,GRUNDAVDRAG($B166+N$3),Deltagandeskatter!$B$2)","v":17674},{"$f":"JSA($B166,GRUNDAVDRAG($B166+O$3),Deltagandeskatter!$B$2)","v":18316},{"$f":"JSA($B166,GRUNDAVDRAG($B166+P$3),Deltagandeskatter!$B$2)","v":19633},null,32300,27300,22300,19300,17300,13200,null,{"v":28161.64,"d":"28162"},{"v":34617.76,"d":"34618"},{"v":37829.76,"d":"37830"},{"v":39242.63999999999,"d":"39243"},{"v":38921.840000000004,"d":"38922"},{"v":37315.76,"d":"37316"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":13583.333333333334,"d":"13583"},163000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!D$3))-JSA($B167,GRUNDAVDRAG($B167+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":28446.96,"d":"28447"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!E$3))-JSA($B167,GRUNDAVDRAG($B167+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":44506.96,"d":"44507"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!F$3))-JSA($B167,GRUNDAVDRAG($B167+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":60566.95999999999,"d":"60567"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!G$3))-JSA($B167,GRUNDAVDRAG($B167+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":70202.56,"d":"70203"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!H$3))-JSA($B167,GRUNDAVDRAG($B167+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":76626.95999999999,"d":"76627"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!I$3))-JSA($B167,GRUNDAVDRAG($B167+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B167+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B167+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":92686.76,"d":"92687"}},null,{"$f":"JSA($B167,GRUNDAVDRAG($B167+K$3),Deltagandeskatter!$B$2)","v":13566},{"$f":"JSA($B167,GRUNDAVDRAG($B167+L$3),Deltagandeskatter!$B$2)","v":15172},{"$f":"JSA($B167,GRUNDAVDRAG($B167+M$3),Deltagandeskatter!$B$2)","v":16778},{"$f":"JSA($B167,GRUNDAVDRAG($B167+N$3),Deltagandeskatter!$B$2)","v":17742},{"$f":"JSA($B167,GRUNDAVDRAG($B167+O$3),Deltagandeskatter!$B$2)","v":18384},{"$f":"JSA($B167,GRUNDAVDRAG($B167+P$3),Deltagandeskatter!$B$2)","v":19669},null,{"$f":"GRUNDAVDRAG($B167+R$3)","v":32200},27200,22200,19200,17200,13200,null,{"v":28446.96,"d":"28447"},{"v":34903.08,"d":"34903"},{"v":38115.079999999994,"d":"38115"},{"v":39527.96,"d":"39528"},{"v":39207.159999999996,"d":"39207"},{"v":37600.96,"d":"37601"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":13666.666666666666,"d":"13667"},164000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!D$3))-JSA($B168,GRUNDAVDRAG($B168+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":28732.28,"d":"28732"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!E$3))-JSA($B168,GRUNDAVDRAG($B168+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":44792.28,"d":"44792"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!F$3))-JSA($B168,GRUNDAVDRAG($B168+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":60852.28,"d":"60852"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!G$3))-JSA($B168,GRUNDAVDRAG($B168+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":70487.87999999999,"d":"70488"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!H$3))-JSA($B168,GRUNDAVDRAG($B168+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":76912.28,"d":"76912"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!I$3))-JSA($B168,GRUNDAVDRAG($B168+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B168+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B168+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":92971.95999999999,"d":"92972"}},null,{"$f":"JSA($B168,GRUNDAVDRAG($B168+K$3),Deltagandeskatter!$B$2)","v":13634},{"$f":"JSA($B168,GRUNDAVDRAG($B168+L$3),Deltagandeskatter!$B$2)","v":15240},{"$f":"JSA($B168,GRUNDAVDRAG($B168+M$3),Deltagandeskatter!$B$2)","v":16846},{"$f":"JSA($B168,GRUNDAVDRAG($B168+N$3),Deltagandeskatter!$B$2)","v":17810},{"$f":"JSA($B168,GRUNDAVDRAG($B168+O$3),Deltagandeskatter!$B$2)","v":18452},{"$f":"JSA($B168,GRUNDAVDRAG($B168+P$3),Deltagandeskatter!$B$2)","v":19705},null,32100,27100,22100,19100,17100,13200,null,{"v":28732.28,"d":"28732"},{"v":35188.4,"d":"35188"},{"v":38400.4,"d":"38400"},{"v":39813.27999999999,"d":"39813"},{"v":39492.48,"d":"39492"},{"v":37886.159999999996,"d":"37886"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[13750,165000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!D$3))-JSA($B169,GRUNDAVDRAG($B169+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":29017.6,"d":"29018"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!E$3))-JSA($B169,GRUNDAVDRAG($B169+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":45077.6,"d":"45078"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!F$3))-JSA($B169,GRUNDAVDRAG($B169+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":61137.59999999999,"d":"61138"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!G$3))-JSA($B169,GRUNDAVDRAG($B169+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":70774.2,"d":"70774"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!H$3))-JSA($B169,GRUNDAVDRAG($B169+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":77197.59999999999,"d":"77198"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!I$3))-JSA($B169,GRUNDAVDRAG($B169+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B169+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B169+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":93258.15999999999,"d":"93258"}},null,{"$f":"JSA($B169,GRUNDAVDRAG($B169+K$3),Deltagandeskatter!$B$2)","v":13702},{"$f":"JSA($B169,GRUNDAVDRAG($B169+L$3),Deltagandeskatter!$B$2)","v":15308},{"$f":"JSA($B169,GRUNDAVDRAG($B169+M$3),Deltagandeskatter!$B$2)","v":16914},{"$f":"JSA($B169,GRUNDAVDRAG($B169+N$3),Deltagandeskatter!$B$2)","v":17877},{"$f":"JSA($B169,GRUNDAVDRAG($B169+O$3),Deltagandeskatter!$B$2)","v":18520},{"$f":"JSA($B169,GRUNDAVDRAG($B169+P$3),Deltagandeskatter!$B$2)","v":19740},null,32000,27000,22000,19000,17000,13200,null,{"v":29017.6,"d":"29018"},{"v":35473.72,"d":"35474"},{"v":38685.719999999994,"d":"38686"},{"v":40099.6,"d":"40100"},{"v":39777.799999999996,"d":"39778"},{"v":38172.35999999999,"d":"38172"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":13833.333333333334,"d":"13833"},166000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!D$3))-JSA($B170,GRUNDAVDRAG($B170+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":29302.92,"d":"29303"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!E$3))-JSA($B170,GRUNDAVDRAG($B170+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":45362.92,"d":"45363"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!F$3))-JSA($B170,GRUNDAVDRAG($B170+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":61422.92,"d":"61423"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!G$3))-JSA($B170,GRUNDAVDRAG($B170+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":71059.51999999999,"d":"71060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!H$3))-JSA($B170,GRUNDAVDRAG($B170+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":77482.92,"d":"77483"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!I$3))-JSA($B170,GRUNDAVDRAG($B170+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B170+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B170+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":93543.36,"d":"93543"}},null,{"$f":"JSA($B170,GRUNDAVDRAG($B170+K$3),Deltagandeskatter!$B$2)","v":13770},{"$f":"JSA($B170,GRUNDAVDRAG($B170+L$3),Deltagandeskatter!$B$2)","v":15376},{"$f":"JSA($B170,GRUNDAVDRAG($B170+M$3),Deltagandeskatter!$B$2)","v":16982},{"$f":"JSA($B170,GRUNDAVDRAG($B170+N$3),Deltagandeskatter!$B$2)","v":17945},{"$f":"JSA($B170,GRUNDAVDRAG($B170+O$3),Deltagandeskatter!$B$2)","v":18588},{"$f":"JSA($B170,GRUNDAVDRAG($B170+P$3),Deltagandeskatter!$B$2)","v":19776},null,31900,26900,21900,18900,16900,13200,null,{"v":29302.92,"d":"29303"},{"v":35759.04,"d":"35759"},{"v":38971.04,"d":"38971"},{"v":40384.91999999999,"d":"40385"},{"v":40063.12,"d":"40063"},{"v":38457.560000000005,"d":"38458"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":13916.666666666666,"d":"13917"},167000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!D$3))-JSA($B171,GRUNDAVDRAG($B171+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":29589.239999999998,"d":"29589"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!E$3))-JSA($B171,GRUNDAVDRAG($B171+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":45649.24,"d":"45649"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!F$3))-JSA($B171,GRUNDAVDRAG($B171+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":61709.23999999999,"d":"61709"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!G$3))-JSA($B171,GRUNDAVDRAG($B171+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":71344.84,"d":"71345"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!H$3))-JSA($B171,GRUNDAVDRAG($B171+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":77769.23999999999,"d":"77769"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!I$3))-JSA($B171,GRUNDAVDRAG($B171+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B171+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B171+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":93828.56,"d":"93829"}},null,{"$f":"JSA($B171,GRUNDAVDRAG($B171+K$3),Deltagandeskatter!$B$2)","v":13837},{"$f":"JSA($B171,GRUNDAVDRAG($B171+L$3),Deltagandeskatter!$B$2)","v":15443},{"$f":"JSA($B171,GRUNDAVDRAG($B171+M$3),Deltagandeskatter!$B$2)","v":17049},{"$f":"JSA($B171,GRUNDAVDRAG($B171+N$3),Deltagandeskatter!$B$2)","v":18013},{"$f":"JSA($B171,GRUNDAVDRAG($B171+O$3),Deltagandeskatter!$B$2)","v":18655},{"$f":"JSA($B171,GRUNDAVDRAG($B171+P$3),Deltagandeskatter!$B$2)","v":19812},null,31800,26800,21800,18800,16800,13200,null,{"v":29589.239999999998,"d":"29589"},{"v":36045.36,"d":"36045"},{"v":39257.35999999999,"d":"39257"},{"v":40670.24,"d":"40670"},{"v":40349.439999999995,"d":"40349"},{"v":38742.76,"d":"38743"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[14000,168000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!D$3))-JSA($B172,GRUNDAVDRAG($B172+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":29874.559999999998,"d":"29875"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!E$3))-JSA($B172,GRUNDAVDRAG($B172+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":45934.56,"d":"45935"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!F$3))-JSA($B172,GRUNDAVDRAG($B172+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":61994.56,"d":"61995"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!G$3))-JSA($B172,GRUNDAVDRAG($B172+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":71630.15999999999,"d":"71630"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!H$3))-JSA($B172,GRUNDAVDRAG($B172+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":78054.56,"d":"78055"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!I$3))-JSA($B172,GRUNDAVDRAG($B172+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B172+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B172+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":94114.76,"d":"94115"}},null,{"$f":"JSA($B172,GRUNDAVDRAG($B172+K$3),Deltagandeskatter!$B$2)","v":13905},{"$f":"JSA($B172,GRUNDAVDRAG($B172+L$3),Deltagandeskatter!$B$2)","v":15511},{"$f":"JSA($B172,GRUNDAVDRAG($B172+M$3),Deltagandeskatter!$B$2)","v":17117},{"$f":"JSA($B172,GRUNDAVDRAG($B172+N$3),Deltagandeskatter!$B$2)","v":18081},{"$f":"JSA($B172,GRUNDAVDRAG($B172+O$3),Deltagandeskatter!$B$2)","v":18723},{"$f":"JSA($B172,GRUNDAVDRAG($B172+P$3),Deltagandeskatter!$B$2)","v":19847},null,31700,26700,21700,18700,16700,13200,null,{"v":29874.559999999998,"d":"29875"},{"v":36330.68,"d":"36331"},{"v":39542.68,"d":"39543"},{"v":40955.55999999999,"d":"40956"},{"v":40634.76,"d":"40635"},{"v":39028.96,"d":"39029"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":14083.333333333334,"d":"14083"},169000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!D$3))-JSA($B173,GRUNDAVDRAG($B173+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":30159.879999999997,"d":"30160"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!E$3))-JSA($B173,GRUNDAVDRAG($B173+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":46219.88,"d":"46220"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!F$3))-JSA($B173,GRUNDAVDRAG($B173+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":62279.87999999999,"d":"62280"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!G$3))-JSA($B173,GRUNDAVDRAG($B173+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":71916.48,"d":"71916"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!H$3))-JSA($B173,GRUNDAVDRAG($B173+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":78339.87999999999,"d":"78340"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!I$3))-JSA($B173,GRUNDAVDRAG($B173+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B173+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B173+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":94399.95999999999,"d":"94400"}},null,{"$f":"JSA($B173,GRUNDAVDRAG($B173+K$3),Deltagandeskatter!$B$2)","v":13973},{"$f":"JSA($B173,GRUNDAVDRAG($B173+L$3),Deltagandeskatter!$B$2)","v":15579},{"$f":"JSA($B173,GRUNDAVDRAG($B173+M$3),Deltagandeskatter!$B$2)","v":17185},{"$f":"JSA($B173,GRUNDAVDRAG($B173+N$3),Deltagandeskatter!$B$2)","v":18148},{"$f":"JSA($B173,GRUNDAVDRAG($B173+O$3),Deltagandeskatter!$B$2)","v":18791},{"$f":"JSA($B173,GRUNDAVDRAG($B173+P$3),Deltagandeskatter!$B$2)","v":19883},null,31600,26600,21600,18600,16600,13200,null,{"v":30159.879999999997,"d":"30160"},36616,{"v":39827.99999999999,"d":"39828"},{"v":41241.88,"d":"41242"},{"v":40920.079999999994,"d":"40920"},{"v":39314.159999999996,"d":"39314"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":14166.666666666666,"d":"14167"},170000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!D$3))-JSA($B174,GRUNDAVDRAG($B174+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":30445.199999999997,"d":"30445"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!E$3))-JSA($B174,GRUNDAVDRAG($B174+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":46505.2,"d":"46505"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!F$3))-JSA($B174,GRUNDAVDRAG($B174+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":62565.2,"d":"62565"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!G$3))-JSA($B174,GRUNDAVDRAG($B174+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":72201.8,"d":"72202"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!H$3))-JSA($B174,GRUNDAVDRAG($B174+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":78625.2,"d":"78625"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!I$3))-JSA($B174,GRUNDAVDRAG($B174+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B174+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B174+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":94685.15999999999,"d":"94685"}},null,{"$f":"JSA($B174,GRUNDAVDRAG($B174+K$3),Deltagandeskatter!$B$2)","v":14041},{"$f":"JSA($B174,GRUNDAVDRAG($B174+L$3),Deltagandeskatter!$B$2)","v":15647},{"$f":"JSA($B174,GRUNDAVDRAG($B174+M$3),Deltagandeskatter!$B$2)","v":17253},{"$f":"JSA($B174,GRUNDAVDRAG($B174+N$3),Deltagandeskatter!$B$2)","v":18216},{"$f":"JSA($B174,GRUNDAVDRAG($B174+O$3),Deltagandeskatter!$B$2)","v":18859},{"$f":"JSA($B174,GRUNDAVDRAG($B174+P$3),Deltagandeskatter!$B$2)","v":19919},null,31500,26500,21500,18500,16500,13200,null,{"v":30445.199999999997,"d":"30445"},{"v":36901.32,"d":"36901"},{"v":40113.32,"d":"40113"},{"v":41527.200000000004,"d":"41527"},{"v":41205.4,"d":"41205"},{"v":39599.35999999999,"d":"39599"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[14250,171000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!D$3))-JSA($B175,GRUNDAVDRAG($B175+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":30731.519999999997,"d":"30732"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!E$3))-JSA($B175,GRUNDAVDRAG($B175+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":46791.52,"d":"46792"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!F$3))-JSA($B175,GRUNDAVDRAG($B175+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":62851.51999999999,"d":"62852"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!G$3))-JSA($B175,GRUNDAVDRAG($B175+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":72487.12,"d":"72487"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!H$3))-JSA($B175,GRUNDAVDRAG($B175+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":78911.51999999999,"d":"78912"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!I$3))-JSA($B175,GRUNDAVDRAG($B175+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B175+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B175+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":94971.36,"d":"94971"}},null,{"$f":"JSA($B175,GRUNDAVDRAG($B175+K$3),Deltagandeskatter!$B$2)","v":14108},{"$f":"JSA($B175,GRUNDAVDRAG($B175+L$3),Deltagandeskatter!$B$2)","v":15714},{"$f":"JSA($B175,GRUNDAVDRAG($B175+M$3),Deltagandeskatter!$B$2)","v":17320},{"$f":"JSA($B175,GRUNDAVDRAG($B175+N$3),Deltagandeskatter!$B$2)","v":18284},{"$f":"JSA($B175,GRUNDAVDRAG($B175+O$3),Deltagandeskatter!$B$2)","v":18926},{"$f":"JSA($B175,GRUNDAVDRAG($B175+P$3),Deltagandeskatter!$B$2)","v":19954},null,31400,26400,21400,18400,16400,13200,null,{"v":30731.519999999997,"d":"30732"},{"v":37187.64,"d":"37188"},{"v":40399.63999999999,"d":"40400"},{"v":41812.52,"d":"41813"},{"v":41491.719999999994,"d":"41492"},{"v":39885.560000000005,"d":"39886"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":14333.333333333334,"d":"14333"},172000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!D$3))-JSA($B176,GRUNDAVDRAG($B176+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":31016.839999999997,"d":"31017"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!E$3))-JSA($B176,GRUNDAVDRAG($B176+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":47076.84,"d":"47077"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!F$3))-JSA($B176,GRUNDAVDRAG($B176+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":63136.84,"d":"63137"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!G$3))-JSA($B176,GRUNDAVDRAG($B176+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":72772.44,"d":"72772"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!H$3))-JSA($B176,GRUNDAVDRAG($B176+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":79196.84,"d":"79197"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!I$3))-JSA($B176,GRUNDAVDRAG($B176+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B176+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B176+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":95256.56,"d":"95257"}},null,{"$f":"JSA($B176,GRUNDAVDRAG($B176+K$3),Deltagandeskatter!$B$2)","v":14176},{"$f":"JSA($B176,GRUNDAVDRAG($B176+L$3),Deltagandeskatter!$B$2)","v":15782},{"$f":"JSA($B176,GRUNDAVDRAG($B176+M$3),Deltagandeskatter!$B$2)","v":17388},{"$f":"JSA($B176,GRUNDAVDRAG($B176+N$3),Deltagandeskatter!$B$2)","v":18352},{"$f":"JSA($B176,GRUNDAVDRAG($B176+O$3),Deltagandeskatter!$B$2)","v":18994},{"$f":"JSA($B176,GRUNDAVDRAG($B176+P$3),Deltagandeskatter!$B$2)","v":19990},null,31300,26300,21300,18300,16300,13200,null,{"v":31016.839999999997,"d":"31017"},{"v":37472.96,"d":"37473"},{"v":40684.96,"d":"40685"},{"v":42097.840000000004,"d":"42098"},{"v":41777.04,"d":"41777"},{"v":40170.76,"d":"40171"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":14416.666666666666,"d":"14417"},173000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!D$3))-JSA($B177,GRUNDAVDRAG($B177+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":31302.159999999996,"d":"31302"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!E$3))-JSA($B177,GRUNDAVDRAG($B177+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":47362.159999999996,"d":"47362"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!F$3))-JSA($B177,GRUNDAVDRAG($B177+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":63422.16,"d":"63422"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!G$3))-JSA($B177,GRUNDAVDRAG($B177+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":73057.76,"d":"73058"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!H$3))-JSA($B177,GRUNDAVDRAG($B177+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":79482.15999999999,"d":"79482"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!I$3))-JSA($B177,GRUNDAVDRAG($B177+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B177+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B177+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":95541.76,"d":"95542"}},null,{"$f":"JSA($B177,GRUNDAVDRAG($B177+K$3),Deltagandeskatter!$B$2)","v":14244},{"$f":"JSA($B177,GRUNDAVDRAG($B177+L$3),Deltagandeskatter!$B$2)","v":15850},{"$f":"JSA($B177,GRUNDAVDRAG($B177+M$3),Deltagandeskatter!$B$2)","v":17456},{"$f":"JSA($B177,GRUNDAVDRAG($B177+N$3),Deltagandeskatter!$B$2)","v":18420},{"$f":"JSA($B177,GRUNDAVDRAG($B177+O$3),Deltagandeskatter!$B$2)","v":19062},{"$f":"JSA($B177,GRUNDAVDRAG($B177+P$3),Deltagandeskatter!$B$2)","v":20026},null,31200,26200,21200,18200,16200,13200,null,{"v":31302.159999999996,"d":"31302"},{"v":37758.28,"d":"37758"},{"v":40970.280000000006,"d":"40970"},{"v":42383.159999999996,"d":"42383"},{"v":42062.35999999999,"d":"42062"},{"v":40455.96,"d":"40456"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[14500,174000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!D$3))-JSA($B178,GRUNDAVDRAG($B178+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":31587.479999999996,"d":"31587"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!E$3))-JSA($B178,GRUNDAVDRAG($B178+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":47647.479999999996,"d":"47647"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!F$3))-JSA($B178,GRUNDAVDRAG($B178+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":63707.479999999996,"d":"63707"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!G$3))-JSA($B178,GRUNDAVDRAG($B178+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":73344.08,"d":"73344"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!H$3))-JSA($B178,GRUNDAVDRAG($B178+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":79767.48,"d":"79767"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!I$3))-JSA($B178,GRUNDAVDRAG($B178+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B178+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B178+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":95827.95999999999,"d":"95828"}},null,{"$f":"JSA($B178,GRUNDAVDRAG($B178+K$3),Deltagandeskatter!$B$2)","v":14312},{"$f":"JSA($B178,GRUNDAVDRAG($B178+L$3),Deltagandeskatter!$B$2)","v":15918},{"$f":"JSA($B178,GRUNDAVDRAG($B178+M$3),Deltagandeskatter!$B$2)","v":17524},{"$f":"JSA($B178,GRUNDAVDRAG($B178+N$3),Deltagandeskatter!$B$2)","v":18487},{"$f":"JSA($B178,GRUNDAVDRAG($B178+O$3),Deltagandeskatter!$B$2)","v":19130},{"$f":"JSA($B178,GRUNDAVDRAG($B178+P$3),Deltagandeskatter!$B$2)","v":20061},null,31100,26100,21100,18100,16100,13200,null,{"v":31587.479999999996,"d":"31587"},{"v":38043.6,"d":"38044"},{"v":41255.6,"d":"41256"},{"v":42669.48,"d":"42669"},{"v":42347.68,"d":"42348"},{"v":40742.159999999996,"d":"40742"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":14583.333333333334,"d":"14583"},175000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!D$3))-JSA($B179,GRUNDAVDRAG($B179+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":31872.799999999996,"d":"31873"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!E$3))-JSA($B179,GRUNDAVDRAG($B179+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":47932.799999999996,"d":"47933"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!F$3))-JSA($B179,GRUNDAVDRAG($B179+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":63992.8,"d":"63993"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!G$3))-JSA($B179,GRUNDAVDRAG($B179+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":73629.4,"d":"73629"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!H$3))-JSA($B179,GRUNDAVDRAG($B179+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":80052.79999999999,"d":"80053"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!I$3))-JSA($B179,GRUNDAVDRAG($B179+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B179+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B179+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":96113.15999999999,"d":"96113"}},null,{"$f":"JSA($B179,GRUNDAVDRAG($B179+K$3),Deltagandeskatter!$B$2)","v":14380},{"$f":"JSA($B179,GRUNDAVDRAG($B179+L$3),Deltagandeskatter!$B$2)","v":15986},{"$f":"JSA($B179,GRUNDAVDRAG($B179+M$3),Deltagandeskatter!$B$2)","v":17592},{"$f":"JSA($B179,GRUNDAVDRAG($B179+N$3),Deltagandeskatter!$B$2)","v":18555},{"$f":"JSA($B179,GRUNDAVDRAG($B179+O$3),Deltagandeskatter!$B$2)","v":19198},{"$f":"JSA($B179,GRUNDAVDRAG($B179+P$3),Deltagandeskatter!$B$2)","v":20097},null,31000,26000,21000,18000,16000,13200,null,{"v":31872.799999999996,"d":"31873"},{"v":38328.92,"d":"38329"},{"v":41540.920000000006,"d":"41541"},{"v":42954.799999999996,"d":"42955"},{"v":42632.99999999999,"d":"42633"},{"v":41027.35999999999,"d":"41027"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":14666.666666666666,"d":"14667"},176000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!D$3))-JSA($B180,GRUNDAVDRAG($B180+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":32159.119999999995,"d":"32159"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!E$3))-JSA($B180,GRUNDAVDRAG($B180+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":48219.119999999995,"d":"48219"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!F$3))-JSA($B180,GRUNDAVDRAG($B180+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":64279.119999999995,"d":"64279"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!G$3))-JSA($B180,GRUNDAVDRAG($B180+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":73914.72,"d":"73915"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!H$3))-JSA($B180,GRUNDAVDRAG($B180+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":80339.12,"d":"80339"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!I$3))-JSA($B180,GRUNDAVDRAG($B180+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B180+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B180+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":96398.36,"d":"96398"}},null,{"$f":"JSA($B180,GRUNDAVDRAG($B180+K$3),Deltagandeskatter!$B$2)","v":14447},{"$f":"JSA($B180,GRUNDAVDRAG($B180+L$3),Deltagandeskatter!$B$2)","v":16053},{"$f":"JSA($B180,GRUNDAVDRAG($B180+M$3),Deltagandeskatter!$B$2)","v":17659},{"$f":"JSA($B180,GRUNDAVDRAG($B180+N$3),Deltagandeskatter!$B$2)","v":18623},{"$f":"JSA($B180,GRUNDAVDRAG($B180+O$3),Deltagandeskatter!$B$2)","v":19265},{"$f":"JSA($B180,GRUNDAVDRAG($B180+P$3),Deltagandeskatter!$B$2)","v":20133},null,30900,25900,20900,17900,15900,13200,null,{"v":32159.119999999995,"d":"32159"},{"v":38615.24,"d":"38615"},{"v":41827.24,"d":"41827"},{"v":43240.12,"d":"43240"},{"v":42919.32,"d":"42919"},{"v":41312.560000000005,"d":"41313"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[14750,177000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!D$3))-JSA($B181,GRUNDAVDRAG($B181+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":32444.439999999995,"d":"32444"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!E$3))-JSA($B181,GRUNDAVDRAG($B181+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":48504.439999999995,"d":"48504"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!F$3))-JSA($B181,GRUNDAVDRAG($B181+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":64564.44,"d":"64564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!G$3))-JSA($B181,GRUNDAVDRAG($B181+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":74200.04,"d":"74200"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!H$3))-JSA($B181,GRUNDAVDRAG($B181+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":80624.44,"d":"80624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!I$3))-JSA($B181,GRUNDAVDRAG($B181+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B181+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B181+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":96684.56,"d":"96685"}},null,{"$f":"JSA($B181,GRUNDAVDRAG($B181+K$3),Deltagandeskatter!$B$2)","v":14515},{"$f":"JSA($B181,GRUNDAVDRAG($B181+L$3),Deltagandeskatter!$B$2)","v":16121},{"$f":"JSA($B181,GRUNDAVDRAG($B181+M$3),Deltagandeskatter!$B$2)","v":17727},{"$f":"JSA($B181,GRUNDAVDRAG($B181+N$3),Deltagandeskatter!$B$2)","v":18691},{"$f":"JSA($B181,GRUNDAVDRAG($B181+O$3),Deltagandeskatter!$B$2)","v":19333},{"$f":"JSA($B181,GRUNDAVDRAG($B181+P$3),Deltagandeskatter!$B$2)","v":20168},null,30800,25800,20800,17800,15800,13200,null,{"v":32444.439999999995,"d":"32444"},{"v":38900.56,"d":"38901"},{"v":42112.560000000005,"d":"42113"},{"v":43525.439999999995,"d":"43525"},{"v":43204.64000000001,"d":"43205"},{"v":41598.76,"d":"41599"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":14833.333333333334,"d":"14833"},178000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!D$3))-JSA($B182,GRUNDAVDRAG($B182+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":32729.759999999995,"d":"32730"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!E$3))-JSA($B182,GRUNDAVDRAG($B182+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":48789.759999999995,"d":"48790"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!F$3))-JSA($B182,GRUNDAVDRAG($B182+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":64849.759999999995,"d":"64850"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!G$3))-JSA($B182,GRUNDAVDRAG($B182+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":74486.36,"d":"74486"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!H$3))-JSA($B182,GRUNDAVDRAG($B182+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":80909.76,"d":"80910"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!I$3))-JSA($B182,GRUNDAVDRAG($B182+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B182+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B182+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":96969.76,"d":"96970"}},null,{"$f":"JSA($B182,GRUNDAVDRAG($B182+K$3),Deltagandeskatter!$B$2)","v":14583},{"$f":"JSA($B182,GRUNDAVDRAG($B182+L$3),Deltagandeskatter!$B$2)","v":16189},{"$f":"JSA($B182,GRUNDAVDRAG($B182+M$3),Deltagandeskatter!$B$2)","v":17795},{"$f":"JSA($B182,GRUNDAVDRAG($B182+N$3),Deltagandeskatter!$B$2)","v":18758},{"$f":"JSA($B182,GRUNDAVDRAG($B182+O$3),Deltagandeskatter!$B$2)","v":19401},{"$f":"JSA($B182,GRUNDAVDRAG($B182+P$3),Deltagandeskatter!$B$2)","v":20204},null,30700,25700,20700,17700,15700,13200,null,{"v":32729.759999999995,"d":"32730"},{"v":39185.88,"d":"39186"},{"v":42397.88,"d":"42398"},{"v":43811.76,"d":"43812"},{"v":43489.96,"d":"43490"},{"v":41883.96,"d":"41884"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":14916.666666666666,"d":"14917"},179000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!D$3))-JSA($B183,GRUNDAVDRAG($B183+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":33015.079999999994,"d":"33015"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!E$3))-JSA($B183,GRUNDAVDRAG($B183+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":49075.079999999994,"d":"49075"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!F$3))-JSA($B183,GRUNDAVDRAG($B183+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":65135.08,"d":"65135"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!G$3))-JSA($B183,GRUNDAVDRAG($B183+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":74771.68,"d":"74772"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!H$3))-JSA($B183,GRUNDAVDRAG($B183+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":81195.08,"d":"81195"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!I$3))-JSA($B183,GRUNDAVDRAG($B183+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B183+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B183+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":97254.95999999999,"d":"97255"}},null,{"$f":"JSA($B183,GRUNDAVDRAG($B183+K$3),Deltagandeskatter!$B$2)","v":14651},{"$f":"JSA($B183,GRUNDAVDRAG($B183+L$3),Deltagandeskatter!$B$2)","v":16257},{"$f":"JSA($B183,GRUNDAVDRAG($B183+M$3),Deltagandeskatter!$B$2)","v":17863},{"$f":"JSA($B183,GRUNDAVDRAG($B183+N$3),Deltagandeskatter!$B$2)","v":18826},{"$f":"JSA($B183,GRUNDAVDRAG($B183+O$3),Deltagandeskatter!$B$2)","v":19469},{"$f":"JSA($B183,GRUNDAVDRAG($B183+P$3),Deltagandeskatter!$B$2)","v":20240},null,30600,25600,20600,17600,15600,13200,null,{"v":33015.079999999994,"d":"33015"},{"v":39471.2,"d":"39471"},{"v":42683.200000000004,"d":"42683"},{"v":44097.079999999994,"d":"44097"},{"v":43775.280000000006,"d":"43775"},{"v":42169.159999999996,"d":"42169"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[15000,180000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!D$3))-JSA($B184,GRUNDAVDRAG($B184+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":33301.4,"d":"33301"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!E$3))-JSA($B184,GRUNDAVDRAG($B184+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":49361.399999999994,"d":"49361"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!F$3))-JSA($B184,GRUNDAVDRAG($B184+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":65421.399999999994,"d":"65421"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!G$3))-JSA($B184,GRUNDAVDRAG($B184+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":75057},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!H$3))-JSA($B184,GRUNDAVDRAG($B184+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":81481.4,"d":"81481"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!I$3))-JSA($B184,GRUNDAVDRAG($B184+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B184+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B184+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":97541.15999999999,"d":"97541"}},null,{"$f":"JSA($B184,GRUNDAVDRAG($B184+K$3),Deltagandeskatter!$B$2)","v":14718},{"$f":"JSA($B184,GRUNDAVDRAG($B184+L$3),Deltagandeskatter!$B$2)","v":16324},{"$f":"JSA($B184,GRUNDAVDRAG($B184+M$3),Deltagandeskatter!$B$2)","v":17930},{"$f":"JSA($B184,GRUNDAVDRAG($B184+N$3),Deltagandeskatter!$B$2)","v":18894},{"$f":"JSA($B184,GRUNDAVDRAG($B184+O$3),Deltagandeskatter!$B$2)","v":19536},{"$f":"JSA($B184,GRUNDAVDRAG($B184+P$3),Deltagandeskatter!$B$2)","v":20275},null,30500,25500,20500,17500,15500,13200,null,{"$f":"D184-D$4","v":{"v":33301.4,"d":"33301"}},{"$f":"E184-E$4","v":{"v":39757.52,"d":"39758"}},{"$f":"F184-F$4","v":{"v":42969.52,"d":"42970"}},{"$f":"G184-G$4","v":{"v":44382.4,"d":"44382"}},{"$f":"H184-H$4","v":{"v":44061.6,"d":"44062"}},{"$f":"I184-I$4","v":{"v":42455.35999999999,"d":"42455"}},null,{"$f":"(Y184-Y183)/($B184-$B183)","v":{"v":0.28632000000000696,"d":"29%"}},{"$f":"(Z184-Z183)/($B184-$B183)","v":{"v":0.2863199999999997,"d":"29%"}},{"$f":"(AA184-AA183)/($B184-$B183)","v":{"v":0.2863199999999924,"d":"29%"}},{"$f":"(AB184-AB183)/($B184-$B183)","v":{"v":0.285320000000007,"d":"29%"}},{"$f":"(AC184-AC183)/($B184-$B183)","v":{"v":0.2863199999999924,"d":"29%"}},{"$f":"(AD184-AD183)/($B184-$B183)","v":{"v":0.28619999999999707,"d":"29%"}}]
[{"v":15083.333333333334,"d":"15083"},181000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!D$3))-JSA($B185,GRUNDAVDRAG($B185+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":33586.72,"d":"33587"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!E$3))-JSA($B185,GRUNDAVDRAG($B185+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":49646.72,"d":"49647"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!F$3))-JSA($B185,GRUNDAVDRAG($B185+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":65706.72,"d":"65707"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!G$3))-JSA($B185,GRUNDAVDRAG($B185+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":75342.31999999999,"d":"75342"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!H$3))-JSA($B185,GRUNDAVDRAG($B185+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":81766.72,"d":"81767"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!I$3))-JSA($B185,GRUNDAVDRAG($B185+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B185+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B185+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":97826.36,"d":"97826"}},null,{"$f":"JSA($B185,GRUNDAVDRAG($B185+K$3),Deltagandeskatter!$B$2)","v":14786},{"$f":"JSA($B185,GRUNDAVDRAG($B185+L$3),Deltagandeskatter!$B$2)","v":16392},{"$f":"JSA($B185,GRUNDAVDRAG($B185+M$3),Deltagandeskatter!$B$2)","v":17998},{"$f":"JSA($B185,GRUNDAVDRAG($B185+N$3),Deltagandeskatter!$B$2)","v":18962},{"$f":"JSA($B185,GRUNDAVDRAG($B185+O$3),Deltagandeskatter!$B$2)","v":19604},{"$f":"JSA($B185,GRUNDAVDRAG($B185+P$3),Deltagandeskatter!$B$2)","v":20311},null,30400,25400,20400,17400,15400,13200,null,{"v":33586.72,"d":"33587"},{"v":40042.840000000004,"d":"40043"},{"v":43254.840000000004,"d":"43255"},{"v":44667.719999999994,"d":"44668"},{"v":44346.920000000006,"d":"44347"},{"v":42740.560000000005,"d":"42741"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":15166.666666666666,"d":"15167"},182000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!D$3))-JSA($B186,GRUNDAVDRAG($B186+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":33872.04,"d":"33872"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!E$3))-JSA($B186,GRUNDAVDRAG($B186+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":49932.03999999999,"d":"49932"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!F$3))-JSA($B186,GRUNDAVDRAG($B186+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":65992.04,"d":"65992"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!G$3))-JSA($B186,GRUNDAVDRAG($B186+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":75627.64,"d":"75628"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!H$3))-JSA($B186,GRUNDAVDRAG($B186+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":82052.04,"d":"82052"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!I$3))-JSA($B186,GRUNDAVDRAG($B186+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B186+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B186+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":98112.56,"d":"98113"}},null,{"$f":"JSA($B186,GRUNDAVDRAG($B186+K$3),Deltagandeskatter!$B$2)","v":14854},{"$f":"JSA($B186,GRUNDAVDRAG($B186+L$3),Deltagandeskatter!$B$2)","v":16460},{"$f":"JSA($B186,GRUNDAVDRAG($B186+M$3),Deltagandeskatter!$B$2)","v":18066},{"$f":"JSA($B186,GRUNDAVDRAG($B186+N$3),Deltagandeskatter!$B$2)","v":19030},{"$f":"JSA($B186,GRUNDAVDRAG($B186+O$3),Deltagandeskatter!$B$2)","v":19672},{"$f":"JSA($B186,GRUNDAVDRAG($B186+P$3),Deltagandeskatter!$B$2)","v":20346},null,30300,25300,20300,17300,15300,13200,null,{"v":33872.04,"d":"33872"},{"v":40328.159999999996,"d":"40328"},{"v":43540.159999999996,"d":"43540"},{"v":44953.04,"d":"44953"},{"v":44632.24,"d":"44632"},{"v":43026.76,"d":"43027"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[15250,183000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!D$3))-JSA($B187,GRUNDAVDRAG($B187+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":34157.36,"d":"34157"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!E$3))-JSA($B187,GRUNDAVDRAG($B187+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":50217.36,"d":"50217"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!F$3))-JSA($B187,GRUNDAVDRAG($B187+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":66277.36,"d":"66277"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!G$3))-JSA($B187,GRUNDAVDRAG($B187+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":75913.95999999999,"d":"75914"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!H$3))-JSA($B187,GRUNDAVDRAG($B187+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":82337.36,"d":"82337"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!I$3))-JSA($B187,GRUNDAVDRAG($B187+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B187+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B187+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":98397.76,"d":"98398"}},null,{"$f":"JSA($B187,GRUNDAVDRAG($B187+K$3),Deltagandeskatter!$B$2)","v":14922},{"$f":"JSA($B187,GRUNDAVDRAG($B187+L$3),Deltagandeskatter!$B$2)","v":16528},{"$f":"JSA($B187,GRUNDAVDRAG($B187+M$3),Deltagandeskatter!$B$2)","v":18134},{"$f":"JSA($B187,GRUNDAVDRAG($B187+N$3),Deltagandeskatter!$B$2)","v":19097},{"$f":"JSA($B187,GRUNDAVDRAG($B187+O$3),Deltagandeskatter!$B$2)","v":19740},{"$f":"JSA($B187,GRUNDAVDRAG($B187+P$3),Deltagandeskatter!$B$2)","v":20382},null,30200,25200,20200,17200,15200,13200,null,{"v":34157.36,"d":"34157"},{"v":40613.48,"d":"40613"},{"v":43825.48,"d":"43825"},{"v":45239.35999999999,"d":"45239"},{"v":44917.560000000005,"d":"44918"},{"v":43311.96,"d":"43312"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":15333.333333333334,"d":"15333"},184000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!D$3))-JSA($B188,GRUNDAVDRAG($B188+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":34443.68,"d":"34444"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!E$3))-JSA($B188,GRUNDAVDRAG($B188+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":50503.67999999999,"d":"50504"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!F$3))-JSA($B188,GRUNDAVDRAG($B188+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":66563.68,"d":"66564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!G$3))-JSA($B188,GRUNDAVDRAG($B188+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":76199.28,"d":"76199"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!H$3))-JSA($B188,GRUNDAVDRAG($B188+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":82623.68,"d":"82624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!I$3))-JSA($B188,GRUNDAVDRAG($B188+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B188+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B188+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":98682.95999999999,"d":"98683"}},null,{"$f":"JSA($B188,GRUNDAVDRAG($B188+K$3),Deltagandeskatter!$B$2)","v":14989},{"$f":"JSA($B188,GRUNDAVDRAG($B188+L$3),Deltagandeskatter!$B$2)","v":16595},{"$f":"JSA($B188,GRUNDAVDRAG($B188+M$3),Deltagandeskatter!$B$2)","v":18201},{"$f":"JSA($B188,GRUNDAVDRAG($B188+N$3),Deltagandeskatter!$B$2)","v":19165},{"$f":"JSA($B188,GRUNDAVDRAG($B188+O$3),Deltagandeskatter!$B$2)","v":19807},{"$f":"JSA($B188,GRUNDAVDRAG($B188+P$3),Deltagandeskatter!$B$2)","v":20418},null,30100,25100,20100,17100,15100,13200,null,{"v":34443.68,"d":"34444"},{"v":40899.799999999996,"d":"40900"},{"v":44111.799999999996,"d":"44112"},{"v":45524.68,"d":"45525"},{"v":45203.88,"d":"45204"},{"v":43597.159999999996,"d":"43597"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":15416.666666666666,"d":"15417"},185000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!D$3))-JSA($B189,GRUNDAVDRAG($B189+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":34729},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!E$3))-JSA($B189,GRUNDAVDRAG($B189+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":50789},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!F$3))-JSA($B189,GRUNDAVDRAG($B189+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":66849},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!G$3))-JSA($B189,GRUNDAVDRAG($B189+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":76484.59999999999,"d":"76485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!H$3))-JSA($B189,GRUNDAVDRAG($B189+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":82909},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!I$3))-JSA($B189,GRUNDAVDRAG($B189+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B189+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B189+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":98969.15999999999,"d":"98969"}},null,{"$f":"JSA($B189,GRUNDAVDRAG($B189+K$3),Deltagandeskatter!$B$2)","v":15057},{"$f":"JSA($B189,GRUNDAVDRAG($B189+L$3),Deltagandeskatter!$B$2)","v":16663},{"$f":"JSA($B189,GRUNDAVDRAG($B189+M$3),Deltagandeskatter!$B$2)","v":18269},{"$f":"JSA($B189,GRUNDAVDRAG($B189+N$3),Deltagandeskatter!$B$2)","v":19233},{"$f":"JSA($B189,GRUNDAVDRAG($B189+O$3),Deltagandeskatter!$B$2)","v":19875},{"$f":"JSA($B189,GRUNDAVDRAG($B189+P$3),Deltagandeskatter!$B$2)","v":20453},null,30000,25000,20000,17000,15000,13200,null,34729,{"v":41185.12,"d":"41185"},{"v":44397.12,"d":"44397"},{"v":45809.99999999999,"d":"45810"},{"v":45489.200000000004,"d":"45489"},{"v":43883.35999999999,"d":"43883"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[15500,186000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!D$3))-JSA($B190,GRUNDAVDRAG($B190+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":35014.32,"d":"35014"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!E$3))-JSA($B190,GRUNDAVDRAG($B190+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":51074.31999999999,"d":"51074"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!F$3))-JSA($B190,GRUNDAVDRAG($B190+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":67134.31999999999,"d":"67134"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!G$3))-JSA($B190,GRUNDAVDRAG($B190+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":76769.92,"d":"76770"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!H$3))-JSA($B190,GRUNDAVDRAG($B190+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":83194.31999999999,"d":"83194"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!I$3))-JSA($B190,GRUNDAVDRAG($B190+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B190+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B190+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":99254.36,"d":"99254"}},null,{"$f":"JSA($B190,GRUNDAVDRAG($B190+K$3),Deltagandeskatter!$B$2)","v":15125},{"$f":"JSA($B190,GRUNDAVDRAG($B190+L$3),Deltagandeskatter!$B$2)","v":16731},{"$f":"JSA($B190,GRUNDAVDRAG($B190+M$3),Deltagandeskatter!$B$2)","v":18337},{"$f":"JSA($B190,GRUNDAVDRAG($B190+N$3),Deltagandeskatter!$B$2)","v":19301},{"$f":"JSA($B190,GRUNDAVDRAG($B190+O$3),Deltagandeskatter!$B$2)","v":19943},{"$f":"JSA($B190,GRUNDAVDRAG($B190+P$3),Deltagandeskatter!$B$2)","v":20489},null,29900,24900,19900,16900,14900,13200,null,{"v":35014.32,"d":"35014"},{"v":41470.439999999995,"d":"41470"},{"v":44682.439999999995,"d":"44682"},{"v":46095.32,"d":"46095"},{"v":45774.52,"d":"45775"},{"v":44168.560000000005,"d":"44169"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":15583.333333333334,"d":"15583"},187000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!D$3))-JSA($B191,GRUNDAVDRAG($B191+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":35299.64,"d":"35300"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!E$3))-JSA($B191,GRUNDAVDRAG($B191+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":51359.64,"d":"51360"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!F$3))-JSA($B191,GRUNDAVDRAG($B191+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":67419.64,"d":"67420"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!G$3))-JSA($B191,GRUNDAVDRAG($B191+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":77056.23999999999,"d":"77056"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!H$3))-JSA($B191,GRUNDAVDRAG($B191+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":83479.64,"d":"83480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!I$3))-JSA($B191,GRUNDAVDRAG($B191+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B191+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B191+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":99539.56,"d":"99540"}},null,{"$f":"JSA($B191,GRUNDAVDRAG($B191+K$3),Deltagandeskatter!$B$2)","v":15193},{"$f":"JSA($B191,GRUNDAVDRAG($B191+L$3),Deltagandeskatter!$B$2)","v":16799},{"$f":"JSA($B191,GRUNDAVDRAG($B191+M$3),Deltagandeskatter!$B$2)","v":18405},{"$f":"JSA($B191,GRUNDAVDRAG($B191+N$3),Deltagandeskatter!$B$2)","v":19368},{"$f":"JSA($B191,GRUNDAVDRAG($B191+O$3),Deltagandeskatter!$B$2)","v":20011},{"$f":"JSA($B191,GRUNDAVDRAG($B191+P$3),Deltagandeskatter!$B$2)","v":20525},null,29800,24800,19800,16800,14800,13200,null,{"v":35299.64,"d":"35300"},{"v":41755.76,"d":"41756"},{"v":44967.76,"d":"44968"},{"v":46381.63999999999,"d":"46382"},{"v":46059.840000000004,"d":"46060"},{"v":44453.76,"d":"44454"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":15666.666666666666,"d":"15667"},188000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!D$3))-JSA($B192,GRUNDAVDRAG($B192+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":35584.96,"d":"35585"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!E$3))-JSA($B192,GRUNDAVDRAG($B192+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":51644.95999999999,"d":"51645"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!F$3))-JSA($B192,GRUNDAVDRAG($B192+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":67704.95999999999,"d":"67705"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!G$3))-JSA($B192,GRUNDAVDRAG($B192+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":77341.56,"d":"77342"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!H$3))-JSA($B192,GRUNDAVDRAG($B192+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":83764.95999999999,"d":"83765"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!I$3))-JSA($B192,GRUNDAVDRAG($B192+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B192+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B192+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":99825.76,"d":"99826"}},null,{"$f":"JSA($B192,GRUNDAVDRAG($B192+K$3),Deltagandeskatter!$B$2)","v":15261},{"$f":"JSA($B192,GRUNDAVDRAG($B192+L$3),Deltagandeskatter!$B$2)","v":16867},{"$f":"JSA($B192,GRUNDAVDRAG($B192+M$3),Deltagandeskatter!$B$2)","v":18473},{"$f":"JSA($B192,GRUNDAVDRAG($B192+N$3),Deltagandeskatter!$B$2)","v":19436},{"$f":"JSA($B192,GRUNDAVDRAG($B192+O$3),Deltagandeskatter!$B$2)","v":20079},{"$f":"JSA($B192,GRUNDAVDRAG($B192+P$3),Deltagandeskatter!$B$2)","v":20560},null,29700,24700,19700,16700,14700,13200,null,{"v":35584.96,"d":"35585"},{"v":42041.079999999994,"d":"42041"},{"v":45253.079999999994,"d":"45253"},{"v":46666.96,"d":"46667"},{"v":46345.159999999996,"d":"46345"},{"v":44739.96,"d":"44740"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[15750,189000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!D$3))-JSA($B193,GRUNDAVDRAG($B193+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":35871.28,"d":"35871"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!E$3))-JSA($B193,GRUNDAVDRAG($B193+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":51931.28,"d":"51931"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!F$3))-JSA($B193,GRUNDAVDRAG($B193+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":67991.28,"d":"67991"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!G$3))-JSA($B193,GRUNDAVDRAG($B193+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":77626.87999999999,"d":"77627"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!H$3))-JSA($B193,GRUNDAVDRAG($B193+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":84051.28,"d":"84051"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!I$3))-JSA($B193,GRUNDAVDRAG($B193+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B193+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B193+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":100110.95999999999,"d":"100111"}},null,{"$f":"JSA($B193,GRUNDAVDRAG($B193+K$3),Deltagandeskatter!$B$2)","v":15328},{"$f":"JSA($B193,GRUNDAVDRAG($B193+L$3),Deltagandeskatter!$B$2)","v":16934},{"$f":"JSA($B193,GRUNDAVDRAG($B193+M$3),Deltagandeskatter!$B$2)","v":18540},{"$f":"JSA($B193,GRUNDAVDRAG($B193+N$3),Deltagandeskatter!$B$2)","v":19504},{"$f":"JSA($B193,GRUNDAVDRAG($B193+O$3),Deltagandeskatter!$B$2)","v":20146},{"$f":"JSA($B193,GRUNDAVDRAG($B193+P$3),Deltagandeskatter!$B$2)","v":20596},null,29600,24600,19600,16600,14600,13200,null,{"v":35871.28,"d":"35871"},{"v":42327.4,"d":"42327"},{"v":45539.4,"d":"45539"},{"v":46952.27999999999,"d":"46952"},{"v":46631.48,"d":"46631"},{"v":45025.159999999996,"d":"45025"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":15833.333333333334,"d":"15833"},190000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!D$3))-JSA($B194,GRUNDAVDRAG($B194+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":36156.6,"d":"36157"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!E$3))-JSA($B194,GRUNDAVDRAG($B194+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":52216.59999999999,"d":"52217"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!F$3))-JSA($B194,GRUNDAVDRAG($B194+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":68276.59999999999,"d":"68277"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!G$3))-JSA($B194,GRUNDAVDRAG($B194+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":77912.2,"d":"77912"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!H$3))-JSA($B194,GRUNDAVDRAG($B194+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":84336.59999999999,"d":"84337"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!I$3))-JSA($B194,GRUNDAVDRAG($B194+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B194+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B194+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":100396.15999999999,"d":"100396"}},null,{"$f":"JSA($B194,GRUNDAVDRAG($B194+K$3),Deltagandeskatter!$B$2)","v":15396},{"$f":"JSA($B194,GRUNDAVDRAG($B194+L$3),Deltagandeskatter!$B$2)","v":17002},{"$f":"JSA($B194,GRUNDAVDRAG($B194+M$3),Deltagandeskatter!$B$2)","v":18608},{"$f":"JSA($B194,GRUNDAVDRAG($B194+N$3),Deltagandeskatter!$B$2)","v":19572},{"$f":"JSA($B194,GRUNDAVDRAG($B194+O$3),Deltagandeskatter!$B$2)","v":20214},{"$f":"JSA($B194,GRUNDAVDRAG($B194+P$3),Deltagandeskatter!$B$2)","v":20632},null,29500,24500,19500,16500,14500,13200,null,{"v":36156.6,"d":"36157"},{"v":42612.719999999994,"d":"42613"},{"v":45824.719999999994,"d":"45825"},{"v":47237.6,"d":"47238"},{"v":46916.799999999996,"d":"46917"},{"v":45310.35999999999,"d":"45310"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":15916.666666666666,"d":"15917"},191000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!D$3))-JSA($B195,GRUNDAVDRAG($B195+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":36441.92,"d":"36442"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!E$3))-JSA($B195,GRUNDAVDRAG($B195+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":52501.92,"d":"52502"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!F$3))-JSA($B195,GRUNDAVDRAG($B195+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":68561.92,"d":"68562"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!G$3))-JSA($B195,GRUNDAVDRAG($B195+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":78197.51999999999,"d":"78198"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!H$3))-JSA($B195,GRUNDAVDRAG($B195+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":84621.92,"d":"84622"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!I$3))-JSA($B195,GRUNDAVDRAG($B195+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B195+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B195+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":100682.36,"d":"100682"}},null,{"$f":"JSA($B195,GRUNDAVDRAG($B195+K$3),Deltagandeskatter!$B$2)","v":15464},{"$f":"JSA($B195,GRUNDAVDRAG($B195+L$3),Deltagandeskatter!$B$2)","v":17070},{"$f":"JSA($B195,GRUNDAVDRAG($B195+M$3),Deltagandeskatter!$B$2)","v":18676},{"$f":"JSA($B195,GRUNDAVDRAG($B195+N$3),Deltagandeskatter!$B$2)","v":19640},{"$f":"JSA($B195,GRUNDAVDRAG($B195+O$3),Deltagandeskatter!$B$2)","v":20282},{"$f":"JSA($B195,GRUNDAVDRAG($B195+P$3),Deltagandeskatter!$B$2)","v":20667},null,29400,24400,19400,16400,14400,13200,null,{"v":36441.92,"d":"36442"},{"v":42898.04,"d":"42898"},{"v":46110.04,"d":"46110"},{"v":47522.91999999999,"d":"47523"},{"v":47202.12,"d":"47202"},{"v":45596.560000000005,"d":"45597"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[16000,192000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!D$3))-JSA($B196,GRUNDAVDRAG($B196+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":36727.24,"d":"36727"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!E$3))-JSA($B196,GRUNDAVDRAG($B196+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":52787.23999999999,"d":"52787"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!F$3))-JSA($B196,GRUNDAVDRAG($B196+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":68847.23999999999,"d":"68847"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!G$3))-JSA($B196,GRUNDAVDRAG($B196+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":78483.84,"d":"78484"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!H$3))-JSA($B196,GRUNDAVDRAG($B196+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":84907.23999999999,"d":"84907"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!I$3))-JSA($B196,GRUNDAVDRAG($B196+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B196+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B196+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":100967.56,"d":"100968"}},null,{"$f":"JSA($B196,GRUNDAVDRAG($B196+K$3),Deltagandeskatter!$B$2)","v":15532},{"$f":"JSA($B196,GRUNDAVDRAG($B196+L$3),Deltagandeskatter!$B$2)","v":17138},{"$f":"JSA($B196,GRUNDAVDRAG($B196+M$3),Deltagandeskatter!$B$2)","v":18744},{"$f":"JSA($B196,GRUNDAVDRAG($B196+N$3),Deltagandeskatter!$B$2)","v":19707},{"$f":"JSA($B196,GRUNDAVDRAG($B196+O$3),Deltagandeskatter!$B$2)","v":20350},{"$f":"JSA($B196,GRUNDAVDRAG($B196+P$3),Deltagandeskatter!$B$2)","v":20703},null,29300,24300,19300,16300,14300,13200,null,{"v":36727.24,"d":"36727"},{"v":43183.35999999999,"d":"43183"},{"v":46395.35999999999,"d":"46395"},{"v":47809.24,"d":"47809"},{"v":47487.439999999995,"d":"47487"},{"v":45881.76,"d":"45882"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"$f":"B197/12","v":{"v":16083.333333333334,"d":"16083"}},193000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!D$3))-JSA($B197,GRUNDAVDRAG($B197+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":37013.56,"d":"37014"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!E$3))-JSA($B197,GRUNDAVDRAG($B197+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":53073.56,"d":"53074"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!F$3))-JSA($B197,GRUNDAVDRAG($B197+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":69133.56,"d":"69134"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!G$3))-JSA($B197,GRUNDAVDRAG($B197+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":78769.15999999999,"d":"78769"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!H$3))-JSA($B197,GRUNDAVDRAG($B197+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":85193.56,"d":"85194"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!I$3))-JSA($B197,GRUNDAVDRAG($B197+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B197+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B197+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":101252.76,"d":"101253"}},null,{"$f":"JSA($B197,GRUNDAVDRAG($B197+K$3),Deltagandeskatter!$B$2)","v":15599},{"$f":"JSA($B197,GRUNDAVDRAG($B197+L$3),Deltagandeskatter!$B$2)","v":17205},{"$f":"JSA($B197,GRUNDAVDRAG($B197+M$3),Deltagandeskatter!$B$2)","v":18811},{"$f":"JSA($B197,GRUNDAVDRAG($B197+N$3),Deltagandeskatter!$B$2)","v":19775},{"$f":"JSA($B197,GRUNDAVDRAG($B197+O$3),Deltagandeskatter!$B$2)","v":20417},{"$f":"JSA($B197,GRUNDAVDRAG($B197+P$3),Deltagandeskatter!$B$2)","v":20739},null,29200,24200,19200,16200,14200,13200,null,{"v":37013.56,"d":"37014"},{"v":43469.68,"d":"43470"},{"v":46681.68,"d":"46682"},{"v":48094.55999999999,"d":"48095"},{"v":47773.76,"d":"47774"},{"v":46166.96,"d":"46167"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":16166.666666666666,"d":"16167"},194000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!D$3))-JSA($B198,GRUNDAVDRAG($B198+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":37298.88,"d":"37299"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!E$3))-JSA($B198,GRUNDAVDRAG($B198+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":53358.87999999999,"d":"53359"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!F$3))-JSA($B198,GRUNDAVDRAG($B198+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":69418.87999999999,"d":"69419"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!G$3))-JSA($B198,GRUNDAVDRAG($B198+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":79054.48,"d":"79054"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!H$3))-JSA($B198,GRUNDAVDRAG($B198+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":85478.87999999999,"d":"85479"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!I$3))-JSA($B198,GRUNDAVDRAG($B198+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B198+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B198+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":101538.95999999999,"d":"101539"}},null,{"$f":"JSA($B198,GRUNDAVDRAG($B198+K$3),Deltagandeskatter!$B$2)","v":15667},{"$f":"JSA($B198,GRUNDAVDRAG($B198+L$3),Deltagandeskatter!$B$2)","v":17273},{"$f":"JSA($B198,GRUNDAVDRAG($B198+M$3),Deltagandeskatter!$B$2)","v":18879},{"$f":"JSA($B198,GRUNDAVDRAG($B198+N$3),Deltagandeskatter!$B$2)","v":19843},{"$f":"JSA($B198,GRUNDAVDRAG($B198+O$3),Deltagandeskatter!$B$2)","v":20485},{"$f":"JSA($B198,GRUNDAVDRAG($B198+P$3),Deltagandeskatter!$B$2)","v":20774},null,29100,24100,19100,16100,14100,13200,null,{"v":37298.88,"d":"37299"},{"v":43754.99999999999,"d":"43755"},{"v":46966.99999999999,"d":"46967"},{"v":48379.88,"d":"48380"},{"v":48059.079999999994,"d":"48059"},{"v":46453.159999999996,"d":"46453"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[16250,195000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!D$3))-JSA($B199,GRUNDAVDRAG($B199+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":37584.2,"d":"37584"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!E$3))-JSA($B199,GRUNDAVDRAG($B199+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":53644.2,"d":"53644"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!F$3))-JSA($B199,GRUNDAVDRAG($B199+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":69704.2,"d":"69704"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!G$3))-JSA($B199,GRUNDAVDRAG($B199+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":79339.79999999999,"d":"79340"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!H$3))-JSA($B199,GRUNDAVDRAG($B199+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":85764.2,"d":"85764"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!I$3))-JSA($B199,GRUNDAVDRAG($B199+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B199+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B199+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":101824.15999999999,"d":"101824"}},null,{"$f":"JSA($B199,GRUNDAVDRAG($B199+K$3),Deltagandeskatter!$B$2)","v":15735},{"$f":"JSA($B199,GRUNDAVDRAG($B199+L$3),Deltagandeskatter!$B$2)","v":17341},{"$f":"JSA($B199,GRUNDAVDRAG($B199+M$3),Deltagandeskatter!$B$2)","v":18947},{"$f":"JSA($B199,GRUNDAVDRAG($B199+N$3),Deltagandeskatter!$B$2)","v":19911},{"$f":"JSA($B199,GRUNDAVDRAG($B199+O$3),Deltagandeskatter!$B$2)","v":20553},{"$f":"JSA($B199,GRUNDAVDRAG($B199+P$3),Deltagandeskatter!$B$2)","v":20810},null,29000,24000,19000,16000,14000,13200,null,{"v":37584.2,"d":"37584"},{"v":44040.32,"d":"44040"},{"v":47252.32,"d":"47252"},{"v":48665.19999999999,"d":"48665"},{"v":48344.4,"d":"48344"},{"v":46738.35999999999,"d":"46738"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":16333.333333333334,"d":"16333"},196000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!D$3))-JSA($B200,GRUNDAVDRAG($B200+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":37869.52,"d":"37870"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!E$3))-JSA($B200,GRUNDAVDRAG($B200+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":53929.51999999999,"d":"53930"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!F$3))-JSA($B200,GRUNDAVDRAG($B200+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":69989.51999999999,"d":"69990"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!G$3))-JSA($B200,GRUNDAVDRAG($B200+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":79626.12,"d":"79626"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!H$3))-JSA($B200,GRUNDAVDRAG($B200+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":86049.51999999999,"d":"86050"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!I$3))-JSA($B200,GRUNDAVDRAG($B200+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B200+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B200+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":102109.36,"d":"102109"}},null,{"$f":"JSA($B200,GRUNDAVDRAG($B200+K$3),Deltagandeskatter!$B$2)","v":15803},{"$f":"JSA($B200,GRUNDAVDRAG($B200+L$3),Deltagandeskatter!$B$2)","v":17409},{"$f":"JSA($B200,GRUNDAVDRAG($B200+M$3),Deltagandeskatter!$B$2)","v":19015},{"$f":"JSA($B200,GRUNDAVDRAG($B200+N$3),Deltagandeskatter!$B$2)","v":19978},{"$f":"JSA($B200,GRUNDAVDRAG($B200+O$3),Deltagandeskatter!$B$2)","v":20621},{"$f":"JSA($B200,GRUNDAVDRAG($B200+P$3),Deltagandeskatter!$B$2)","v":20846},null,28900,23900,18900,15900,13900,13200,null,{"v":37869.52,"d":"37870"},{"v":44325.63999999999,"d":"44326"},{"v":47537.63999999999,"d":"47538"},{"v":48951.52,"d":"48952"},{"v":48629.719999999994,"d":"48630"},{"v":47023.560000000005,"d":"47024"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":16416.666666666668,"d":"16417"},197000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!D$3))-JSA($B201,GRUNDAVDRAG($B201+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":38154.84,"d":"38155"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!E$3))-JSA($B201,GRUNDAVDRAG($B201+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":54214.84,"d":"54215"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!F$3))-JSA($B201,GRUNDAVDRAG($B201+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":70274.84,"d":"70275"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!G$3))-JSA($B201,GRUNDAVDRAG($B201+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":79911.44,"d":"79911"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!H$3))-JSA($B201,GRUNDAVDRAG($B201+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":86334.84,"d":"86335"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!I$3))-JSA($B201,GRUNDAVDRAG($B201+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B201+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B201+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":102395.56,"d":"102396"}},null,{"$f":"JSA($B201,GRUNDAVDRAG($B201+K$3),Deltagandeskatter!$B$2)","v":15871},{"$f":"JSA($B201,GRUNDAVDRAG($B201+L$3),Deltagandeskatter!$B$2)","v":17477},{"$f":"JSA($B201,GRUNDAVDRAG($B201+M$3),Deltagandeskatter!$B$2)","v":19083},{"$f":"JSA($B201,GRUNDAVDRAG($B201+N$3),Deltagandeskatter!$B$2)","v":20046},{"$f":"JSA($B201,GRUNDAVDRAG($B201+O$3),Deltagandeskatter!$B$2)","v":20689},{"$f":"JSA($B201,GRUNDAVDRAG($B201+P$3),Deltagandeskatter!$B$2)","v":20881},null,28800,23800,18800,15800,13800,13200,null,{"v":38154.84,"d":"38155"},{"v":44610.96,"d":"44611"},{"v":47822.96,"d":"47823"},{"v":49236.840000000004,"d":"49237"},{"v":48915.04,"d":"48915"},{"v":47309.76,"d":"47310"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[16500,198000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!D$3))-JSA($B202,GRUNDAVDRAG($B202+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":38441.159999999996,"d":"38441"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!E$3))-JSA($B202,GRUNDAVDRAG($B202+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":54501.16,"d":"54501"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!F$3))-JSA($B202,GRUNDAVDRAG($B202+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":70561.15999999999,"d":"70561"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!G$3))-JSA($B202,GRUNDAVDRAG($B202+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":80196.76,"d":"80197"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!H$3))-JSA($B202,GRUNDAVDRAG($B202+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":86621.15999999999,"d":"86621"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!I$3))-JSA($B202,GRUNDAVDRAG($B202+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B202+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B202+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":102680.76,"d":"102681"}},null,{"$f":"JSA($B202,GRUNDAVDRAG($B202+K$3),Deltagandeskatter!$B$2)","v":15938},{"$f":"JSA($B202,GRUNDAVDRAG($B202+L$3),Deltagandeskatter!$B$2)","v":17544},{"$f":"JSA($B202,GRUNDAVDRAG($B202+M$3),Deltagandeskatter!$B$2)","v":19150},{"$f":"JSA($B202,GRUNDAVDRAG($B202+N$3),Deltagandeskatter!$B$2)","v":20114},{"$f":"JSA($B202,GRUNDAVDRAG($B202+O$3),Deltagandeskatter!$B$2)","v":20756},{"$f":"JSA($B202,GRUNDAVDRAG($B202+P$3),Deltagandeskatter!$B$2)","v":20917},null,28700,23700,18700,15700,13700,13200,null,{"v":38441.159999999996,"d":"38441"},{"v":44897.280000000006,"d":"44897"},{"v":48109.27999999999,"d":"48109"},{"v":49522.159999999996,"d":"49522"},{"v":49201.35999999999,"d":"49201"},{"v":47594.96,"d":"47595"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":16583.333333333332,"d":"16583"},199000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!D$3))-JSA($B203,GRUNDAVDRAG($B203+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":38726.479999999996,"d":"38726"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!E$3))-JSA($B203,GRUNDAVDRAG($B203+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":54786.479999999996,"d":"54786"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!F$3))-JSA($B203,GRUNDAVDRAG($B203+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":70846.48,"d":"70846"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!G$3))-JSA($B203,GRUNDAVDRAG($B203+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":80482.08,"d":"80482"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!H$3))-JSA($B203,GRUNDAVDRAG($B203+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":86906.48,"d":"86906"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!I$3))-JSA($B203,GRUNDAVDRAG($B203+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B203+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B203+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":102965.95999999999,"d":"102966"}},null,{"$f":"JSA($B203,GRUNDAVDRAG($B203+K$3),Deltagandeskatter!$B$2)","v":16006},{"$f":"JSA($B203,GRUNDAVDRAG($B203+L$3),Deltagandeskatter!$B$2)","v":17612},{"$f":"JSA($B203,GRUNDAVDRAG($B203+M$3),Deltagandeskatter!$B$2)","v":19218},{"$f":"JSA($B203,GRUNDAVDRAG($B203+N$3),Deltagandeskatter!$B$2)","v":20182},{"$f":"JSA($B203,GRUNDAVDRAG($B203+O$3),Deltagandeskatter!$B$2)","v":20824},{"$f":"JSA($B203,GRUNDAVDRAG($B203+P$3),Deltagandeskatter!$B$2)","v":20953},null,28600,23600,18600,15600,13600,13200,null,{"v":38726.479999999996,"d":"38726"},{"v":45182.6,"d":"45183"},{"v":48394.6,"d":"48395"},{"v":49807.48,"d":"49807"},{"v":49486.68,"d":"49487"},{"v":47880.159999999996,"d":"47880"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":16666.666666666668,"d":"16667"},200000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!D$3))-JSA($B204,GRUNDAVDRAG($B204+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":39011.799999999996,"d":"39012"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!E$3))-JSA($B204,GRUNDAVDRAG($B204+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":55071.8,"d":"55072"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!F$3))-JSA($B204,GRUNDAVDRAG($B204+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":71131.8,"d":"71132"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!G$3))-JSA($B204,GRUNDAVDRAG($B204+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":80768.4,"d":"80768"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!H$3))-JSA($B204,GRUNDAVDRAG($B204+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":87191.79999999999,"d":"87192"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!I$3))-JSA($B204,GRUNDAVDRAG($B204+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B204+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B204+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":103252.15999999999,"d":"103252"}},null,{"$f":"JSA($B204,GRUNDAVDRAG($B204+K$3),Deltagandeskatter!$B$2)","v":16074},{"$f":"JSA($B204,GRUNDAVDRAG($B204+L$3),Deltagandeskatter!$B$2)","v":17680},{"$f":"JSA($B204,GRUNDAVDRAG($B204+M$3),Deltagandeskatter!$B$2)","v":19286},{"$f":"JSA($B204,GRUNDAVDRAG($B204+N$3),Deltagandeskatter!$B$2)","v":20249},{"$f":"JSA($B204,GRUNDAVDRAG($B204+O$3),Deltagandeskatter!$B$2)","v":20892},{"$f":"JSA($B204,GRUNDAVDRAG($B204+P$3),Deltagandeskatter!$B$2)","v":20988},null,28500,23500,18500,{"$f":"GRUNDAVDRAG($B204+U$3)","v":15500},13500,13200,null,{"v":39011.799999999996,"d":"39012"},{"v":45467.920000000006,"d":"45468"},{"v":48679.920000000006,"d":"48680"},{"v":50093.799999999996,"d":"50094"},{"v":49771.99999999999,"d":"49772"},{"v":48166.35999999999,"d":"48166"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[16750,201000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!D$3))-JSA($B205,GRUNDAVDRAG($B205+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":39297.119999999995,"d":"39297"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!E$3))-JSA($B205,GRUNDAVDRAG($B205+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":55357.119999999995,"d":"55357"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!F$3))-JSA($B205,GRUNDAVDRAG($B205+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":71417.12,"d":"71417"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!G$3))-JSA($B205,GRUNDAVDRAG($B205+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":81053.72,"d":"81054"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!H$3))-JSA($B205,GRUNDAVDRAG($B205+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":87477.12,"d":"87477"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!I$3))-JSA($B205,GRUNDAVDRAG($B205+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B205+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B205+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":103537.36,"d":"103537"}},null,{"$f":"JSA($B205,GRUNDAVDRAG($B205+K$3),Deltagandeskatter!$B$2)","v":16142},{"$f":"JSA($B205,GRUNDAVDRAG($B205+L$3),Deltagandeskatter!$B$2)","v":17748},{"$f":"JSA($B205,GRUNDAVDRAG($B205+M$3),Deltagandeskatter!$B$2)","v":19354},{"$f":"JSA($B205,GRUNDAVDRAG($B205+N$3),Deltagandeskatter!$B$2)","v":20317},{"$f":"JSA($B205,GRUNDAVDRAG($B205+O$3),Deltagandeskatter!$B$2)","v":20960},{"$f":"JSA($B205,GRUNDAVDRAG($B205+P$3),Deltagandeskatter!$B$2)","v":21024},null,28400,23400,18400,15400,13400,13200,null,{"v":39297.119999999995,"d":"39297"},{"v":45753.24,"d":"45753"},{"v":48965.24,"d":"48965"},{"v":50379.12,"d":"50379"},{"v":50057.32,"d":"50057"},{"v":48451.560000000005,"d":"48452"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":16833.333333333332,"d":"16833"},202000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!D$3))-JSA($B206,GRUNDAVDRAG($B206+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":39583.439999999995,"d":"39583"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!E$3))-JSA($B206,GRUNDAVDRAG($B206+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":55643.44,"d":"55643"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!F$3))-JSA($B206,GRUNDAVDRAG($B206+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":71703.44,"d":"71703"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!G$3))-JSA($B206,GRUNDAVDRAG($B206+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":81339.04,"d":"81339"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!H$3))-JSA($B206,GRUNDAVDRAG($B206+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":87763.44,"d":"87763"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!I$3))-JSA($B206,GRUNDAVDRAG($B206+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B206+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B206+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":103822.56,"d":"103823"}},null,{"$f":"JSA($B206,GRUNDAVDRAG($B206+K$3),Deltagandeskatter!$B$2)","v":16209},{"$f":"JSA($B206,GRUNDAVDRAG($B206+L$3),Deltagandeskatter!$B$2)","v":17815},{"$f":"JSA($B206,GRUNDAVDRAG($B206+M$3),Deltagandeskatter!$B$2)","v":19421},{"$f":"JSA($B206,GRUNDAVDRAG($B206+N$3),Deltagandeskatter!$B$2)","v":20385},{"$f":"JSA($B206,GRUNDAVDRAG($B206+O$3),Deltagandeskatter!$B$2)","v":21027},{"$f":"JSA($B206,GRUNDAVDRAG($B206+P$3),Deltagandeskatter!$B$2)","v":21060},null,28300,23300,18300,15300,13300,13200,null,{"v":39583.439999999995,"d":"39583"},{"v":46039.560000000005,"d":"46040"},{"v":49251.560000000005,"d":"49252"},{"v":50664.439999999995,"d":"50664"},{"v":50343.64000000001,"d":"50344"},{"v":48736.76,"d":"48737"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":16916.666666666668,"d":"16917"},203000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!D$3))-JSA($B207,GRUNDAVDRAG($B207+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":39868.759999999995,"d":"39869"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!E$3))-JSA($B207,GRUNDAVDRAG($B207+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":55928.759999999995,"d":"55929"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!F$3))-JSA($B207,GRUNDAVDRAG($B207+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":71988.76,"d":"71989"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!G$3))-JSA($B207,GRUNDAVDRAG($B207+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":81624.36,"d":"81624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!H$3))-JSA($B207,GRUNDAVDRAG($B207+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":88048.76,"d":"88049"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!I$3))-JSA($B207,GRUNDAVDRAG($B207+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B207+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B207+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":104108.76,"d":"104109"}},null,{"$f":"JSA($B207,GRUNDAVDRAG($B207+K$3),Deltagandeskatter!$B$2)","v":16277},{"$f":"JSA($B207,GRUNDAVDRAG($B207+L$3),Deltagandeskatter!$B$2)","v":17883},{"$f":"JSA($B207,GRUNDAVDRAG($B207+M$3),Deltagandeskatter!$B$2)","v":19489},{"$f":"JSA($B207,GRUNDAVDRAG($B207+N$3),Deltagandeskatter!$B$2)","v":20453},{"$f":"JSA($B207,GRUNDAVDRAG($B207+O$3),Deltagandeskatter!$B$2)","v":21095},{"$f":"JSA($B207,GRUNDAVDRAG($B207+P$3),Deltagandeskatter!$B$2)","v":21095},null,28200,23200,18200,15200,13200,13200,null,{"v":39868.759999999995,"d":"39869"},{"v":46324.88,"d":"46325"},{"v":49536.88,"d":"49537"},{"v":50949.76,"d":"50950"},{"v":50628.96,"d":"50629"},{"v":49022.96,"d":"49023"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[17000,204000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!D$3))-JSA($B208,GRUNDAVDRAG($B208+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":40154.079999999994,"d":"40154"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!E$3))-JSA($B208,GRUNDAVDRAG($B208+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":56214.08,"d":"56214"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!F$3))-JSA($B208,GRUNDAVDRAG($B208+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":72274.08,"d":"72274"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!G$3))-JSA($B208,GRUNDAVDRAG($B208+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":81909.68,"d":"81910"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!H$3))-JSA($B208,GRUNDAVDRAG($B208+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":88333.95999999999,"d":"88334"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!I$3))-JSA($B208,GRUNDAVDRAG($B208+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B208+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B208+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":104393.95999999999,"d":"104394"}},null,{"$f":"JSA($B208,GRUNDAVDRAG($B208+K$3),Deltagandeskatter!$B$2)","v":16345},{"$f":"JSA($B208,GRUNDAVDRAG($B208+L$3),Deltagandeskatter!$B$2)","v":17951},{"$f":"JSA($B208,GRUNDAVDRAG($B208+M$3),Deltagandeskatter!$B$2)","v":19557},{"$f":"JSA($B208,GRUNDAVDRAG($B208+N$3),Deltagandeskatter!$B$2)","v":20521},{"$f":"JSA($B208,GRUNDAVDRAG($B208+O$3),Deltagandeskatter!$B$2)","v":21131},{"$f":"JSA($B208,GRUNDAVDRAG($B208+P$3),Deltagandeskatter!$B$2)","v":21131},null,28100,23100,18100,15100,13200,13200,null,{"v":40154.079999999994,"d":"40154"},{"v":46610.200000000004,"d":"46610"},{"v":49822.200000000004,"d":"49822"},{"v":51235.079999999994,"d":"51235"},{"v":50914.159999999996,"d":"50914"},{"v":49308.159999999996,"d":"49308"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":17083.333333333332,"d":"17083"},205000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!D$3))-JSA($B209,GRUNDAVDRAG($B209+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":40439.399999999994,"d":"40439"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!E$3))-JSA($B209,GRUNDAVDRAG($B209+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":56499.399999999994,"d":"56499"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!F$3))-JSA($B209,GRUNDAVDRAG($B209+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":72559.4,"d":"72559"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!G$3))-JSA($B209,GRUNDAVDRAG($B209+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":82196},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!H$3))-JSA($B209,GRUNDAVDRAG($B209+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":88620.15999999999,"d":"88620"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!I$3))-JSA($B209,GRUNDAVDRAG($B209+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B209+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B209+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":104680.15999999999,"d":"104680"}},null,{"$f":"JSA($B209,GRUNDAVDRAG($B209+K$3),Deltagandeskatter!$B$2)","v":16413},{"$f":"JSA($B209,GRUNDAVDRAG($B209+L$3),Deltagandeskatter!$B$2)","v":18019},{"$f":"JSA($B209,GRUNDAVDRAG($B209+M$3),Deltagandeskatter!$B$2)","v":19625},{"$f":"JSA($B209,GRUNDAVDRAG($B209+N$3),Deltagandeskatter!$B$2)","v":20588},{"$f":"JSA($B209,GRUNDAVDRAG($B209+O$3),Deltagandeskatter!$B$2)","v":21166},{"$f":"JSA($B209,GRUNDAVDRAG($B209+P$3),Deltagandeskatter!$B$2)","v":21166},null,28000,23000,18000,15000,13200,13200,null,{"v":40439.399999999994,"d":"40439"},{"v":46895.52,"d":"46896"},{"v":50107.52,"d":"50108"},{"v":51521.4,"d":"51521"},{"v":51200.35999999999,"d":"51200"},{"v":49594.35999999999,"d":"49594"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":17166.666666666668,"d":"17167"},206000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!D$3))-JSA($B210,GRUNDAVDRAG($B210+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":40724.719999999994,"d":"40725"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!E$3))-JSA($B210,GRUNDAVDRAG($B210+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":56784.72,"d":"56785"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!F$3))-JSA($B210,GRUNDAVDRAG($B210+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":72844.72,"d":"72845"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!G$3))-JSA($B210,GRUNDAVDRAG($B210+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":82481.31999999999,"d":"82481"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!H$3))-JSA($B210,GRUNDAVDRAG($B210+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":88905.36,"d":"88905"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!I$3))-JSA($B210,GRUNDAVDRAG($B210+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B210+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B210+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":104965.36,"d":"104965"}},null,{"$f":"JSA($B210,GRUNDAVDRAG($B210+K$3),Deltagandeskatter!$B$2)","v":16481},{"$f":"JSA($B210,GRUNDAVDRAG($B210+L$3),Deltagandeskatter!$B$2)","v":18087},{"$f":"JSA($B210,GRUNDAVDRAG($B210+M$3),Deltagandeskatter!$B$2)","v":19693},{"$f":"JSA($B210,GRUNDAVDRAG($B210+N$3),Deltagandeskatter!$B$2)","v":20656},{"$f":"JSA($B210,GRUNDAVDRAG($B210+O$3),Deltagandeskatter!$B$2)","v":21202},{"$f":"JSA($B210,GRUNDAVDRAG($B210+P$3),Deltagandeskatter!$B$2)","v":21202},null,27900,22900,17900,14900,13200,13200,null,{"v":40724.719999999994,"d":"40725"},{"v":47180.840000000004,"d":"47181"},{"v":50392.840000000004,"d":"50393"},{"v":51806.719999999994,"d":"51807"},{"v":51485.560000000005,"d":"51486"},{"v":49879.560000000005,"d":"49880"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[17250,207000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!D$3))-JSA($B211,GRUNDAVDRAG($B211+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":41011.04,"d":"41011"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!E$3))-JSA($B211,GRUNDAVDRAG($B211+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":57071.03999999999,"d":"57071"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!F$3))-JSA($B211,GRUNDAVDRAG($B211+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":73131.04,"d":"73131"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!G$3))-JSA($B211,GRUNDAVDRAG($B211+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":82766.64,"d":"82767"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!H$3))-JSA($B211,GRUNDAVDRAG($B211+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":89190.56,"d":"89191"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!I$3))-JSA($B211,GRUNDAVDRAG($B211+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B211+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B211+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":105250.56,"d":"105251"}},null,{"$f":"JSA($B211,GRUNDAVDRAG($B211+K$3),Deltagandeskatter!$B$2)","v":16548},{"$f":"JSA($B211,GRUNDAVDRAG($B211+L$3),Deltagandeskatter!$B$2)","v":18154},{"$f":"JSA($B211,GRUNDAVDRAG($B211+M$3),Deltagandeskatter!$B$2)","v":19760},{"$f":"JSA($B211,GRUNDAVDRAG($B211+N$3),Deltagandeskatter!$B$2)","v":20724},{"$f":"JSA($B211,GRUNDAVDRAG($B211+O$3),Deltagandeskatter!$B$2)","v":21238},{"$f":"JSA($B211,GRUNDAVDRAG($B211+P$3),Deltagandeskatter!$B$2)","v":21238},null,27800,22800,17800,14800,13200,13200,null,{"v":41011.04,"d":"41011"},{"v":47467.159999999996,"d":"47467"},{"v":50679.159999999996,"d":"50679"},{"v":52092.04,"d":"52092"},{"v":51770.76,"d":"51771"},{"v":50164.76,"d":"50165"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":17333.333333333332,"d":"17333"},208000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!D$3))-JSA($B212,GRUNDAVDRAG($B212+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":41296.36,"d":"41296"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!E$3))-JSA($B212,GRUNDAVDRAG($B212+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":57356.36,"d":"57356"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!F$3))-JSA($B212,GRUNDAVDRAG($B212+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":73416.36,"d":"73416"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!G$3))-JSA($B212,GRUNDAVDRAG($B212+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":83051.95999999999,"d":"83052"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!H$3))-JSA($B212,GRUNDAVDRAG($B212+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":89476.76,"d":"89477"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!I$3))-JSA($B212,GRUNDAVDRAG($B212+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B212+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B212+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":105536.76,"d":"105537"}},null,{"$f":"JSA($B212,GRUNDAVDRAG($B212+K$3),Deltagandeskatter!$B$2)","v":16616},{"$f":"JSA($B212,GRUNDAVDRAG($B212+L$3),Deltagandeskatter!$B$2)","v":18222},{"$f":"JSA($B212,GRUNDAVDRAG($B212+M$3),Deltagandeskatter!$B$2)","v":19828},{"$f":"JSA($B212,GRUNDAVDRAG($B212+N$3),Deltagandeskatter!$B$2)","v":20792},{"$f":"JSA($B212,GRUNDAVDRAG($B212+O$3),Deltagandeskatter!$B$2)","v":21273},{"$f":"JSA($B212,GRUNDAVDRAG($B212+P$3),Deltagandeskatter!$B$2)","v":21273},null,27700,22700,17700,14700,13200,13200,null,{"v":41296.36,"d":"41296"},{"v":47752.48,"d":"47752"},{"v":50964.48,"d":"50964"},{"v":52377.35999999999,"d":"52377"},{"v":52056.96,"d":"52057"},{"v":50450.96,"d":"50451"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":17416.666666666668,"d":"17417"},209000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!D$3))-JSA($B213,GRUNDAVDRAG($B213+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":41581.68,"d":"41582"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!E$3))-JSA($B213,GRUNDAVDRAG($B213+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":57641.67999999999,"d":"57642"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!F$3))-JSA($B213,GRUNDAVDRAG($B213+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":73701.68,"d":"73702"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!G$3))-JSA($B213,GRUNDAVDRAG($B213+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":83338.28,"d":"83338"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!H$3))-JSA($B213,GRUNDAVDRAG($B213+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":89761.95999999999,"d":"89762"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!I$3))-JSA($B213,GRUNDAVDRAG($B213+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B213+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B213+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":105821.95999999999,"d":"105822"}},null,{"$f":"JSA($B213,GRUNDAVDRAG($B213+K$3),Deltagandeskatter!$B$2)","v":16684},{"$f":"JSA($B213,GRUNDAVDRAG($B213+L$3),Deltagandeskatter!$B$2)","v":18290},{"$f":"JSA($B213,GRUNDAVDRAG($B213+M$3),Deltagandeskatter!$B$2)","v":19896},{"$f":"JSA($B213,GRUNDAVDRAG($B213+N$3),Deltagandeskatter!$B$2)","v":20859},{"$f":"JSA($B213,GRUNDAVDRAG($B213+O$3),Deltagandeskatter!$B$2)","v":21309},{"$f":"JSA($B213,GRUNDAVDRAG($B213+P$3),Deltagandeskatter!$B$2)","v":21309},null,27600,22600,17600,14600,13200,13200,null,{"v":41581.68,"d":"41582"},{"v":48037.799999999996,"d":"48038"},{"v":51249.799999999996,"d":"51250"},{"v":52663.68,"d":"52664"},{"v":52342.159999999996,"d":"52342"},{"v":50736.159999999996,"d":"50736"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[17500,210000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!D$3))-JSA($B214,GRUNDAVDRAG($B214+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":41867},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!E$3))-JSA($B214,GRUNDAVDRAG($B214+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":57927},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!F$3))-JSA($B214,GRUNDAVDRAG($B214+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":73987},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!G$3))-JSA($B214,GRUNDAVDRAG($B214+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":83623.59999999999,"d":"83624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!H$3))-JSA($B214,GRUNDAVDRAG($B214+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":90047.15999999999,"d":"90047"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!I$3))-JSA($B214,GRUNDAVDRAG($B214+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B214+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B214+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":106107.15999999999,"d":"106107"}},null,{"$f":"JSA($B214,GRUNDAVDRAG($B214+K$3),Deltagandeskatter!$B$2)","v":16752},{"$f":"JSA($B214,GRUNDAVDRAG($B214+L$3),Deltagandeskatter!$B$2)","v":18358},{"$f":"JSA($B214,GRUNDAVDRAG($B214+M$3),Deltagandeskatter!$B$2)","v":19964},{"$f":"JSA($B214,GRUNDAVDRAG($B214+N$3),Deltagandeskatter!$B$2)","v":20927},{"$f":"JSA($B214,GRUNDAVDRAG($B214+O$3),Deltagandeskatter!$B$2)","v":21345},{"$f":"JSA($B214,GRUNDAVDRAG($B214+P$3),Deltagandeskatter!$B$2)","v":21345},null,27500,22500,17500,14500,13200,13200,null,41867,{"v":48323.12,"d":"48323"},{"v":51535.12,"d":"51535"},{"v":52948.99999999999,"d":"52949"},{"v":52627.35999999999,"d":"52627"},{"v":51021.35999999999,"d":"51021"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":17583.333333333332,"d":"17583"},211000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!D$3))-JSA($B215,GRUNDAVDRAG($B215+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":42153.32,"d":"42153"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!E$3))-JSA($B215,GRUNDAVDRAG($B215+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":58213.31999999999,"d":"58213"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!F$3))-JSA($B215,GRUNDAVDRAG($B215+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":74273.31999999999,"d":"74273"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!G$3))-JSA($B215,GRUNDAVDRAG($B215+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":83908.92,"d":"83909"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!H$3))-JSA($B215,GRUNDAVDRAG($B215+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":90333.36,"d":"90333"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!I$3))-JSA($B215,GRUNDAVDRAG($B215+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B215+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B215+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":106393.36,"d":"106393"}},null,{"$f":"JSA($B215,GRUNDAVDRAG($B215+K$3),Deltagandeskatter!$B$2)","v":16819},{"$f":"JSA($B215,GRUNDAVDRAG($B215+L$3),Deltagandeskatter!$B$2)","v":18425},{"$f":"JSA($B215,GRUNDAVDRAG($B215+M$3),Deltagandeskatter!$B$2)","v":20031},{"$f":"JSA($B215,GRUNDAVDRAG($B215+N$3),Deltagandeskatter!$B$2)","v":20995},{"$f":"JSA($B215,GRUNDAVDRAG($B215+O$3),Deltagandeskatter!$B$2)","v":21380},{"$f":"JSA($B215,GRUNDAVDRAG($B215+P$3),Deltagandeskatter!$B$2)","v":21380},null,27400,22400,17400,14400,13200,13200,null,{"v":42153.32,"d":"42153"},{"v":48609.439999999995,"d":"48609"},{"v":51821.439999999995,"d":"51821"},{"v":53234.32,"d":"53234"},{"v":52913.560000000005,"d":"52914"},{"v":51307.560000000005,"d":"51308"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":17666.666666666668,"d":"17667"},212000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!D$3))-JSA($B216,GRUNDAVDRAG($B216+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":42438.64,"d":"42439"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!E$3))-JSA($B216,GRUNDAVDRAG($B216+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":58498.64,"d":"58499"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!F$3))-JSA($B216,GRUNDAVDRAG($B216+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":74558.64,"d":"74559"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!G$3))-JSA($B216,GRUNDAVDRAG($B216+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":84194.23999999999,"d":"84194"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!H$3))-JSA($B216,GRUNDAVDRAG($B216+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":90618.56,"d":"90619"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!I$3))-JSA($B216,GRUNDAVDRAG($B216+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B216+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B216+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":106678.56,"d":"106679"}},null,{"$f":"JSA($B216,GRUNDAVDRAG($B216+K$3),Deltagandeskatter!$B$2)","v":16887},{"$f":"JSA($B216,GRUNDAVDRAG($B216+L$3),Deltagandeskatter!$B$2)","v":18493},{"$f":"JSA($B216,GRUNDAVDRAG($B216+M$3),Deltagandeskatter!$B$2)","v":20099},{"$f":"JSA($B216,GRUNDAVDRAG($B216+N$3),Deltagandeskatter!$B$2)","v":21063},{"$f":"JSA($B216,GRUNDAVDRAG($B216+O$3),Deltagandeskatter!$B$2)","v":21416},{"$f":"JSA($B216,GRUNDAVDRAG($B216+P$3),Deltagandeskatter!$B$2)","v":21416},null,27300,22300,17300,14300,13200,13200,null,{"v":42438.64,"d":"42439"},{"v":48894.76,"d":"48895"},{"v":52106.76,"d":"52107"},{"v":53519.63999999999,"d":"53520"},{"v":53198.76,"d":"53199"},{"v":51592.76,"d":"51593"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[17750,213000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!D$3))-JSA($B217,GRUNDAVDRAG($B217+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":42723.96,"d":"42724"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!E$3))-JSA($B217,GRUNDAVDRAG($B217+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":58783.95999999999,"d":"58784"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!F$3))-JSA($B217,GRUNDAVDRAG($B217+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":74843.95999999999,"d":"74844"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!G$3))-JSA($B217,GRUNDAVDRAG($B217+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":84479.56,"d":"84480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!H$3))-JSA($B217,GRUNDAVDRAG($B217+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":90903.76,"d":"90904"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!I$3))-JSA($B217,GRUNDAVDRAG($B217+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B217+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B217+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":106963.76,"d":"106964"}},null,{"$f":"JSA($B217,GRUNDAVDRAG($B217+K$3),Deltagandeskatter!$B$2)","v":16955},{"$f":"JSA($B217,GRUNDAVDRAG($B217+L$3),Deltagandeskatter!$B$2)","v":18561},{"$f":"JSA($B217,GRUNDAVDRAG($B217+M$3),Deltagandeskatter!$B$2)","v":20167},{"$f":"JSA($B217,GRUNDAVDRAG($B217+N$3),Deltagandeskatter!$B$2)","v":21131},{"$f":"JSA($B217,GRUNDAVDRAG($B217+O$3),Deltagandeskatter!$B$2)","v":21452},{"$f":"JSA($B217,GRUNDAVDRAG($B217+P$3),Deltagandeskatter!$B$2)","v":21452},null,27200,22200,17200,14200,13200,13200,null,{"v":42723.96,"d":"42724"},{"v":49180.079999999994,"d":"49180"},{"v":52392.079999999994,"d":"52392"},{"v":53804.96,"d":"53805"},{"v":53483.96,"d":"53484"},{"v":51877.96,"d":"51878"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":17833.333333333332,"d":"17833"},214000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!D$3))-JSA($B218,GRUNDAVDRAG($B218+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":43009.28,"d":"43009"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!E$3))-JSA($B218,GRUNDAVDRAG($B218+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":59069.28,"d":"59069"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!F$3))-JSA($B218,GRUNDAVDRAG($B218+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":75129.28,"d":"75129"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!G$3))-JSA($B218,GRUNDAVDRAG($B218+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":84765.87999999999,"d":"84766"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!H$3))-JSA($B218,GRUNDAVDRAG($B218+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":91189.95999999999,"d":"91190"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!I$3))-JSA($B218,GRUNDAVDRAG($B218+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B218+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B218+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":107249.95999999999,"d":"107250"}},null,{"$f":"JSA($B218,GRUNDAVDRAG($B218+K$3),Deltagandeskatter!$B$2)","v":17023},{"$f":"JSA($B218,GRUNDAVDRAG($B218+L$3),Deltagandeskatter!$B$2)","v":18629},{"$f":"JSA($B218,GRUNDAVDRAG($B218+M$3),Deltagandeskatter!$B$2)","v":20235},{"$f":"JSA($B218,GRUNDAVDRAG($B218+N$3),Deltagandeskatter!$B$2)","v":21198},{"$f":"JSA($B218,GRUNDAVDRAG($B218+O$3),Deltagandeskatter!$B$2)","v":21487},{"$f":"JSA($B218,GRUNDAVDRAG($B218+P$3),Deltagandeskatter!$B$2)","v":21487},null,27100,22100,17100,14100,13200,13200,null,{"v":43009.28,"d":"43009"},{"v":49465.4,"d":"49465"},{"v":52677.4,"d":"52677"},{"v":54091.27999999999,"d":"54091"},{"v":53770.159999999996,"d":"53770"},{"v":52164.159999999996,"d":"52164"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":17916.666666666668,"d":"17917"},215000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!D$3))-JSA($B219,GRUNDAVDRAG($B219+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":43295.6,"d":"43296"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!E$3))-JSA($B219,GRUNDAVDRAG($B219+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":59355.59999999999,"d":"59356"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!F$3))-JSA($B219,GRUNDAVDRAG($B219+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":75415.59999999999,"d":"75416"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!G$3))-JSA($B219,GRUNDAVDRAG($B219+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":85051.2,"d":"85051"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!H$3))-JSA($B219,GRUNDAVDRAG($B219+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":91475.15999999999,"d":"91475"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!I$3))-JSA($B219,GRUNDAVDRAG($B219+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B219+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B219+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":107535.15999999999,"d":"107535"}},null,{"$f":"JSA($B219,GRUNDAVDRAG($B219+K$3),Deltagandeskatter!$B$2)","v":17090},{"$f":"JSA($B219,GRUNDAVDRAG($B219+L$3),Deltagandeskatter!$B$2)","v":18696},{"$f":"JSA($B219,GRUNDAVDRAG($B219+M$3),Deltagandeskatter!$B$2)","v":20302},{"$f":"JSA($B219,GRUNDAVDRAG($B219+N$3),Deltagandeskatter!$B$2)","v":21266},{"$f":"JSA($B219,GRUNDAVDRAG($B219+O$3),Deltagandeskatter!$B$2)","v":21523},{"$f":"JSA($B219,GRUNDAVDRAG($B219+P$3),Deltagandeskatter!$B$2)","v":21523},null,27000,22000,17000,14000,13200,13200,null,{"v":43295.6,"d":"43296"},{"v":49751.719999999994,"d":"49752"},{"v":52963.719999999994,"d":"52964"},{"v":54376.6,"d":"54377"},{"v":54055.35999999999,"d":"54055"},{"v":52449.35999999999,"d":"52449"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[18000,216000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!D$3))-JSA($B220,GRUNDAVDRAG($B220+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":43580.92,"d":"43581"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!E$3))-JSA($B220,GRUNDAVDRAG($B220+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":59640.92,"d":"59641"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!F$3))-JSA($B220,GRUNDAVDRAG($B220+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":75700.92,"d":"75701"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!G$3))-JSA($B220,GRUNDAVDRAG($B220+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":85336.51999999999,"d":"85337"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!H$3))-JSA($B220,GRUNDAVDRAG($B220+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":91760.36,"d":"91760"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!I$3))-JSA($B220,GRUNDAVDRAG($B220+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B220+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B220+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":107820.36,"d":"107820"}},null,{"$f":"JSA($B220,GRUNDAVDRAG($B220+K$3),Deltagandeskatter!$B$2)","v":17158},{"$f":"JSA($B220,GRUNDAVDRAG($B220+L$3),Deltagandeskatter!$B$2)","v":18764},{"$f":"JSA($B220,GRUNDAVDRAG($B220+M$3),Deltagandeskatter!$B$2)","v":20370},{"$f":"JSA($B220,GRUNDAVDRAG($B220+N$3),Deltagandeskatter!$B$2)","v":21334},{"$f":"JSA($B220,GRUNDAVDRAG($B220+O$3),Deltagandeskatter!$B$2)","v":21559},{"$f":"JSA($B220,GRUNDAVDRAG($B220+P$3),Deltagandeskatter!$B$2)","v":21559},null,26900,21900,16900,13900,13200,13200,null,{"v":43580.92,"d":"43581"},{"v":50037.04,"d":"50037"},{"v":53249.04,"d":"53249"},{"v":54661.91999999999,"d":"54662"},{"v":54340.560000000005,"d":"54341"},{"v":52734.560000000005,"d":"52735"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":18083.333333333332,"d":"18083"},217000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!D$3))-JSA($B221,GRUNDAVDRAG($B221+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":43866.24,"d":"43866"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!E$3))-JSA($B221,GRUNDAVDRAG($B221+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":59926.23999999999,"d":"59926"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!F$3))-JSA($B221,GRUNDAVDRAG($B221+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":75986.23999999999,"d":"75986"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!G$3))-JSA($B221,GRUNDAVDRAG($B221+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":85621.84,"d":"85622"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!H$3))-JSA($B221,GRUNDAVDRAG($B221+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":92046.56,"d":"92047"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!I$3))-JSA($B221,GRUNDAVDRAG($B221+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B221+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B221+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":108106.56,"d":"108107"}},null,{"$f":"JSA($B221,GRUNDAVDRAG($B221+K$3),Deltagandeskatter!$B$2)","v":17226},{"$f":"JSA($B221,GRUNDAVDRAG($B221+L$3),Deltagandeskatter!$B$2)","v":18832},{"$f":"JSA($B221,GRUNDAVDRAG($B221+M$3),Deltagandeskatter!$B$2)","v":20438},{"$f":"JSA($B221,GRUNDAVDRAG($B221+N$3),Deltagandeskatter!$B$2)","v":21402},{"$f":"JSA($B221,GRUNDAVDRAG($B221+O$3),Deltagandeskatter!$B$2)","v":21594},{"$f":"JSA($B221,GRUNDAVDRAG($B221+P$3),Deltagandeskatter!$B$2)","v":21594},null,26800,21800,16800,13800,13200,13200,null,{"v":43866.24,"d":"43866"},{"v":50322.35999999999,"d":"50322"},{"v":53534.35999999999,"d":"53534"},{"v":54947.24,"d":"54947"},{"v":54626.76,"d":"54627"},{"v":53020.76,"d":"53021"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":18166.666666666668,"d":"18167"},218000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!D$3))-JSA($B222,GRUNDAVDRAG($B222+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":44151.56,"d":"44152"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!E$3))-JSA($B222,GRUNDAVDRAG($B222+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":60211.56,"d":"60212"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!F$3))-JSA($B222,GRUNDAVDRAG($B222+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":76271.56,"d":"76272"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!G$3))-JSA($B222,GRUNDAVDRAG($B222+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":85908.15999999999,"d":"85908"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!H$3))-JSA($B222,GRUNDAVDRAG($B222+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":92331.76,"d":"92332"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!I$3))-JSA($B222,GRUNDAVDRAG($B222+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B222+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B222+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":108391.76,"d":"108392"}},null,{"$f":"JSA($B222,GRUNDAVDRAG($B222+K$3),Deltagandeskatter!$B$2)","v":17294},{"$f":"JSA($B222,GRUNDAVDRAG($B222+L$3),Deltagandeskatter!$B$2)","v":18900},{"$f":"JSA($B222,GRUNDAVDRAG($B222+M$3),Deltagandeskatter!$B$2)","v":20506},{"$f":"JSA($B222,GRUNDAVDRAG($B222+N$3),Deltagandeskatter!$B$2)","v":21469},{"$f":"JSA($B222,GRUNDAVDRAG($B222+O$3),Deltagandeskatter!$B$2)","v":21630},{"$f":"JSA($B222,GRUNDAVDRAG($B222+P$3),Deltagandeskatter!$B$2)","v":21630},null,26700,21700,16700,13700,13200,13200,null,{"v":44151.56,"d":"44152"},{"v":50607.68,"d":"50608"},{"v":53819.68,"d":"53820"},{"v":55233.55999999999,"d":"55234"},{"v":54911.96,"d":"54912"},{"v":53305.96,"d":"53306"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[18250,219000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!D$3))-JSA($B223,GRUNDAVDRAG($B223+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":44436.88,"d":"44437"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!E$3))-JSA($B223,GRUNDAVDRAG($B223+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":60496.87999999999,"d":"60497"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!F$3))-JSA($B223,GRUNDAVDRAG($B223+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":76556.87999999999,"d":"76557"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!G$3))-JSA($B223,GRUNDAVDRAG($B223+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":86193.48,"d":"86193"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!H$3))-JSA($B223,GRUNDAVDRAG($B223+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":92616.95999999999,"d":"92617"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!I$3))-JSA($B223,GRUNDAVDRAG($B223+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B223+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B223+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":108676.95999999999,"d":"108677"}},null,{"$f":"JSA($B223,GRUNDAVDRAG($B223+K$3),Deltagandeskatter!$B$2)","v":17362},{"$f":"JSA($B223,GRUNDAVDRAG($B223+L$3),Deltagandeskatter!$B$2)","v":18968},{"$f":"JSA($B223,GRUNDAVDRAG($B223+M$3),Deltagandeskatter!$B$2)","v":20574},{"$f":"JSA($B223,GRUNDAVDRAG($B223+N$3),Deltagandeskatter!$B$2)","v":21537},{"$f":"JSA($B223,GRUNDAVDRAG($B223+O$3),Deltagandeskatter!$B$2)","v":21666},{"$f":"JSA($B223,GRUNDAVDRAG($B223+P$3),Deltagandeskatter!$B$2)","v":21666},null,26600,21600,16600,13600,13200,13200,null,{"v":44436.88,"d":"44437"},{"v":50892.99999999999,"d":"50893"},{"v":54104.99999999999,"d":"54105"},{"v":55518.88,"d":"55519"},{"v":55197.159999999996,"d":"55197"},{"v":53591.159999999996,"d":"53591"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":18333.333333333332,"d":"18333"},220000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!D$3))-JSA($B224,GRUNDAVDRAG($B224+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":44723.2,"d":"44723"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!E$3))-JSA($B224,GRUNDAVDRAG($B224+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":60783.2,"d":"60783"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!F$3))-JSA($B224,GRUNDAVDRAG($B224+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":76843.2,"d":"76843"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!G$3))-JSA($B224,GRUNDAVDRAG($B224+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":86478.79999999999,"d":"86479"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!H$3))-JSA($B224,GRUNDAVDRAG($B224+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":92903.15999999999,"d":"92903"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!I$3))-JSA($B224,GRUNDAVDRAG($B224+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B224+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B224+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":108963.15999999999,"d":"108963"}},null,{"$f":"JSA($B224,GRUNDAVDRAG($B224+K$3),Deltagandeskatter!$B$2)","v":17429},{"$f":"JSA($B224,GRUNDAVDRAG($B224+L$3),Deltagandeskatter!$B$2)","v":19035},{"$f":"JSA($B224,GRUNDAVDRAG($B224+M$3),Deltagandeskatter!$B$2)","v":20641},{"$f":"JSA($B224,GRUNDAVDRAG($B224+N$3),Deltagandeskatter!$B$2)","v":21605},{"$f":"JSA($B224,GRUNDAVDRAG($B224+O$3),Deltagandeskatter!$B$2)","v":21701},{"$f":"JSA($B224,GRUNDAVDRAG($B224+P$3),Deltagandeskatter!$B$2)","v":21701},null,26500,21500,16500,13500,13200,13200,null,{"v":44723.2,"d":"44723"},{"v":51179.32,"d":"51179"},{"v":54391.32,"d":"54391"},{"v":55804.19999999999,"d":"55804"},{"v":55483.35999999999,"d":"55483"},{"v":53877.35999999999,"d":"53877"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"}]
[{"v":18416.666666666668,"d":"18417"},221000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!D$3))-JSA($B225,GRUNDAVDRAG($B225+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":45008.52,"d":"45009"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!E$3))-JSA($B225,GRUNDAVDRAG($B225+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":61068.51999999999,"d":"61069"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!F$3))-JSA($B225,GRUNDAVDRAG($B225+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":77128.51999999999,"d":"77129"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!G$3))-JSA($B225,GRUNDAVDRAG($B225+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":86764.12,"d":"86764"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!H$3))-JSA($B225,GRUNDAVDRAG($B225+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":93188.36,"d":"93188"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!I$3))-JSA($B225,GRUNDAVDRAG($B225+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B225+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B225+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":109248.36,"d":"109248"}},null,{"$f":"JSA($B225,GRUNDAVDRAG($B225+K$3),Deltagandeskatter!$B$2)","v":17497},{"$f":"JSA($B225,GRUNDAVDRAG($B225+L$3),Deltagandeskatter!$B$2)","v":19103},{"$f":"JSA($B225,GRUNDAVDRAG($B225+M$3),Deltagandeskatter!$B$2)","v":20709},{"$f":"JSA($B225,GRUNDAVDRAG($B225+N$3),Deltagandeskatter!$B$2)","v":21673},{"$f":"JSA($B225,GRUNDAVDRAG($B225+O$3),Deltagandeskatter!$B$2)","v":21737},{"$f":"JSA($B225,GRUNDAVDRAG($B225+P$3),Deltagandeskatter!$B$2)","v":21737},null,26400,21400,16400,13400,13200,13200,null,{"v":45008.52,"d":"45009"},{"v":51464.63999999999,"d":"51465"},{"v":54676.63999999999,"d":"54677"},{"v":56089.52,"d":"56090"},{"v":55768.560000000005,"d":"55769"},{"v":54162.560000000005,"d":"54163"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[18500,222000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!D$3))-JSA($B226,GRUNDAVDRAG($B226+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":45293.84,"d":"45294"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!E$3))-JSA($B226,GRUNDAVDRAG($B226+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":61353.84,"d":"61354"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!F$3))-JSA($B226,GRUNDAVDRAG($B226+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":77413.84,"d":"77414"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!G$3))-JSA($B226,GRUNDAVDRAG($B226+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":87050.44,"d":"87050"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!H$3))-JSA($B226,GRUNDAVDRAG($B226+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":93473.56,"d":"93474"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!I$3))-JSA($B226,GRUNDAVDRAG($B226+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B226+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B226+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":109533.56,"d":"109534"}},null,{"$f":"JSA($B226,GRUNDAVDRAG($B226+K$3),Deltagandeskatter!$B$2)","v":17565},{"$f":"JSA($B226,GRUNDAVDRAG($B226+L$3),Deltagandeskatter!$B$2)","v":19171},{"$f":"JSA($B226,GRUNDAVDRAG($B226+M$3),Deltagandeskatter!$B$2)","v":20777},{"$f":"JSA($B226,GRUNDAVDRAG($B226+N$3),Deltagandeskatter!$B$2)","v":21740},{"$f":"JSA($B226,GRUNDAVDRAG($B226+O$3),Deltagandeskatter!$B$2)","v":21773},{"$f":"JSA($B226,GRUNDAVDRAG($B226+P$3),Deltagandeskatter!$B$2)","v":21773},null,26300,21300,16300,13300,13200,13200,null,{"v":45293.84,"d":"45294"},{"v":51749.96,"d":"51750"},{"v":54961.96,"d":"54962"},{"v":56375.840000000004,"d":"56376"},{"v":56053.76,"d":"56054"},{"v":54447.76,"d":"54448"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"}]
[{"v":18583.333333333332,"d":"18583"},223000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!D$3))-JSA($B227,GRUNDAVDRAG($B227+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":45579.159999999996,"d":"45579"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!E$3))-JSA($B227,GRUNDAVDRAG($B227+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":61639.16,"d":"61639"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!F$3))-JSA($B227,GRUNDAVDRAG($B227+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":77699.15999999999,"d":"77699"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!G$3))-JSA($B227,GRUNDAVDRAG($B227+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":87335.76,"d":"87336"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!H$3))-JSA($B227,GRUNDAVDRAG($B227+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":93759.76,"d":"93760"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!I$3))-JSA($B227,GRUNDAVDRAG($B227+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B227+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B227+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":109819.75999999998,"d":"109820"}},null,{"$f":"JSA($B227,GRUNDAVDRAG($B227+K$3),Deltagandeskatter!$B$2)","v":17633},{"$f":"JSA($B227,GRUNDAVDRAG($B227+L$3),Deltagandeskatter!$B$2)","v":19239},{"$f":"JSA($B227,GRUNDAVDRAG($B227+M$3),Deltagandeskatter!$B$2)","v":20845},{"$f":"JSA($B227,GRUNDAVDRAG($B227+N$3),Deltagandeskatter!$B$2)","v":21808},{"$f":"JSA($B227,GRUNDAVDRAG($B227+O$3),Deltagandeskatter!$B$2)","v":21808},{"$f":"JSA($B227,GRUNDAVDRAG($B227+P$3),Deltagandeskatter!$B$2)","v":21808},null,26200,21200,16200,13200,13200,13200,null,{"v":45579.159999999996,"d":"45579"},{"v":52035.280000000006,"d":"52035"},{"v":55247.27999999999,"d":"55247"},{"v":56661.159999999996,"d":"56661"},{"v":56339.96,"d":"56340"},{"v":54733.959999999985,"d":"54734"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"}]
[{"v":18666.666666666668,"d":"18667"},224000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!D$3))-JSA($B228,GRUNDAVDRAG($B228+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":45865.479999999996,"d":"45865"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!E$3))-JSA($B228,GRUNDAVDRAG($B228+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":61925.479999999996,"d":"61925"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!F$3))-JSA($B228,GRUNDAVDRAG($B228+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":77985.48,"d":"77985"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!G$3))-JSA($B228,GRUNDAVDRAG($B228+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":87620.95999999999,"d":"87621"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!H$3))-JSA($B228,GRUNDAVDRAG($B228+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":94044.95999999999,"d":"94045"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!I$3))-JSA($B228,GRUNDAVDRAG($B228+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B228+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B228+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":110104.95999999999,"d":"110105"}},null,{"$f":"JSA($B228,GRUNDAVDRAG($B228+K$3),Deltagandeskatter!$B$2)","v":17700},{"$f":"JSA($B228,GRUNDAVDRAG($B228+L$3),Deltagandeskatter!$B$2)","v":19306},{"$f":"JSA($B228,GRUNDAVDRAG($B228+M$3),Deltagandeskatter!$B$2)","v":20912},{"$f":"JSA($B228,GRUNDAVDRAG($B228+N$3),Deltagandeskatter!$B$2)","v":21844},{"$f":"JSA($B228,GRUNDAVDRAG($B228+O$3),Deltagandeskatter!$B$2)","v":21844},{"$f":"JSA($B228,GRUNDAVDRAG($B228+P$3),Deltagandeskatter!$B$2)","v":21844},null,26100,21100,16100,13200,13200,13200,null,{"v":45865.479999999996,"d":"45865"},{"v":52321.6,"d":"52322"},{"v":55533.6,"d":"55534"},{"v":56946.35999999999,"d":"56946"},{"v":56625.159999999996,"d":"56625"},{"v":55019.159999999996,"d":"55019"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[18750,225000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!D$3))-JSA($B229,GRUNDAVDRAG($B229+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":46150.799999999996,"d":"46151"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!E$3))-JSA($B229,GRUNDAVDRAG($B229+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":62210.8,"d":"62211"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!F$3))-JSA($B229,GRUNDAVDRAG($B229+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":78270.79999999999,"d":"78271"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!G$3))-JSA($B229,GRUNDAVDRAG($B229+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":87906.15999999999,"d":"87906"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!H$3))-JSA($B229,GRUNDAVDRAG($B229+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":94330.15999999999,"d":"94330"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!I$3))-JSA($B229,GRUNDAVDRAG($B229+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B229+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B229+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":110390.16,"d":"110390"}},null,{"$f":"JSA($B229,GRUNDAVDRAG($B229+K$3),Deltagandeskatter!$B$2)","v":17768},{"$f":"JSA($B229,GRUNDAVDRAG($B229+L$3),Deltagandeskatter!$B$2)","v":19374},{"$f":"JSA($B229,GRUNDAVDRAG($B229+M$3),Deltagandeskatter!$B$2)","v":20980},{"$f":"JSA($B229,GRUNDAVDRAG($B229+N$3),Deltagandeskatter!$B$2)","v":21880},{"$f":"JSA($B229,GRUNDAVDRAG($B229+O$3),Deltagandeskatter!$B$2)","v":21880},{"$f":"JSA($B229,GRUNDAVDRAG($B229+P$3),Deltagandeskatter!$B$2)","v":21880},null,26000,21000,16000,13200,13200,13200,null,{"v":46150.799999999996,"d":"46151"},{"v":52606.920000000006,"d":"52607"},{"v":55818.91999999999,"d":"55819"},{"v":57231.55999999999,"d":"57232"},{"v":56910.35999999999,"d":"56910"},{"v":55304.36000000001,"d":"55304"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":18833.333333333332,"d":"18833"},226000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!D$3))-JSA($B230,GRUNDAVDRAG($B230+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":46436.119999999995,"d":"46436"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!E$3))-JSA($B230,GRUNDAVDRAG($B230+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":62496.119999999995,"d":"62496"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!F$3))-JSA($B230,GRUNDAVDRAG($B230+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":78556.12,"d":"78556"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!G$3))-JSA($B230,GRUNDAVDRAG($B230+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":88192.36,"d":"88192"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!H$3))-JSA($B230,GRUNDAVDRAG($B230+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":94616.36,"d":"94616"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!I$3))-JSA($B230,GRUNDAVDRAG($B230+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B230+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B230+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":110676.35999999999,"d":"110676"}},null,{"$f":"JSA($B230,GRUNDAVDRAG($B230+K$3),Deltagandeskatter!$B$2)","v":17836},{"$f":"JSA($B230,GRUNDAVDRAG($B230+L$3),Deltagandeskatter!$B$2)","v":19442},{"$f":"JSA($B230,GRUNDAVDRAG($B230+M$3),Deltagandeskatter!$B$2)","v":21048},{"$f":"JSA($B230,GRUNDAVDRAG($B230+N$3),Deltagandeskatter!$B$2)","v":21915},{"$f":"JSA($B230,GRUNDAVDRAG($B230+O$3),Deltagandeskatter!$B$2)","v":21915},{"$f":"JSA($B230,GRUNDAVDRAG($B230+P$3),Deltagandeskatter!$B$2)","v":21915},null,25900,20900,15900,13200,13200,13200,null,{"v":46436.119999999995,"d":"46436"},{"v":52892.24,"d":"52892"},{"v":56104.24,"d":"56104"},{"v":57517.76,"d":"57518"},{"v":57196.560000000005,"d":"57197"},{"v":55590.55999999999,"d":"55591"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"}]
[{"v":18916.666666666668,"d":"18917"},227000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!D$3))-JSA($B231,GRUNDAVDRAG($B231+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":46721.439999999995,"d":"46721"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!E$3))-JSA($B231,GRUNDAVDRAG($B231+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":62781.44,"d":"62781"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!F$3))-JSA($B231,GRUNDAVDRAG($B231+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":78841.44,"d":"78841"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!G$3))-JSA($B231,GRUNDAVDRAG($B231+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":88477.56,"d":"88478"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!H$3))-JSA($B231,GRUNDAVDRAG($B231+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":94901.56,"d":"94902"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!I$3))-JSA($B231,GRUNDAVDRAG($B231+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B231+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B231+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":110961.56,"d":"110962"}},null,{"$f":"JSA($B231,GRUNDAVDRAG($B231+K$3),Deltagandeskatter!$B$2)","v":17904},{"$f":"JSA($B231,GRUNDAVDRAG($B231+L$3),Deltagandeskatter!$B$2)","v":19510},{"$f":"JSA($B231,GRUNDAVDRAG($B231+M$3),Deltagandeskatter!$B$2)","v":21116},{"$f":"JSA($B231,GRUNDAVDRAG($B231+N$3),Deltagandeskatter!$B$2)","v":21951},{"$f":"JSA($B231,GRUNDAVDRAG($B231+O$3),Deltagandeskatter!$B$2)","v":21951},{"$f":"JSA($B231,GRUNDAVDRAG($B231+P$3),Deltagandeskatter!$B$2)","v":21951},null,{"$f":"GRUNDAVDRAG($B231+R$3)","v":25800},20800,15800,13200,13200,13200,null,{"v":46721.439999999995,"d":"46721"},{"v":53177.560000000005,"d":"53178"},{"v":56389.560000000005,"d":"56390"},{"v":57802.96,"d":"57803"},{"v":57481.76,"d":"57482"},{"v":55875.76,"d":"55876"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[19000,228000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!D$3))-JSA($B232,GRUNDAVDRAG($B232+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":47006.759999999995,"d":"47007"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!E$3))-JSA($B232,GRUNDAVDRAG($B232+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":63066.759999999995,"d":"63067"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!F$3))-JSA($B232,GRUNDAVDRAG($B232+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":79126.76,"d":"79127"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!G$3))-JSA($B232,GRUNDAVDRAG($B232+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":88762.76,"d":"88763"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!H$3))-JSA($B232,GRUNDAVDRAG($B232+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":95186.76,"d":"95187"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!I$3))-JSA($B232,GRUNDAVDRAG($B232+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B232+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B232+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":111246.75999999998,"d":"111247"}},null,{"$f":"JSA($B232,GRUNDAVDRAG($B232+K$3),Deltagandeskatter!$B$2)","v":17972},{"$f":"JSA($B232,GRUNDAVDRAG($B232+L$3),Deltagandeskatter!$B$2)","v":19578},{"$f":"JSA($B232,GRUNDAVDRAG($B232+M$3),Deltagandeskatter!$B$2)","v":21184},{"$f":"JSA($B232,GRUNDAVDRAG($B232+N$3),Deltagandeskatter!$B$2)","v":21987},{"$f":"JSA($B232,GRUNDAVDRAG($B232+O$3),Deltagandeskatter!$B$2)","v":21987},{"$f":"JSA($B232,GRUNDAVDRAG($B232+P$3),Deltagandeskatter!$B$2)","v":21987},null,25700,20700,15700,13200,13200,13200,null,{"v":47006.759999999995,"d":"47007"},{"v":53462.88,"d":"53463"},{"v":56674.88,"d":"56675"},{"v":58088.159999999996,"d":"58088"},{"v":57766.96,"d":"57767"},{"v":56160.959999999985,"d":"56161"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[{"v":19083.333333333332,"d":"19083"},229000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!D$3))-JSA($B233,GRUNDAVDRAG($B233+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":47293.079999999994,"d":"47293"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!E$3))-JSA($B233,GRUNDAVDRAG($B233+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":63353.08,"d":"63353"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!F$3))-JSA($B233,GRUNDAVDRAG($B233+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":79413.08,"d":"79413"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!G$3))-JSA($B233,GRUNDAVDRAG($B233+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":89048.95999999999,"d":"89049"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!H$3))-JSA($B233,GRUNDAVDRAG($B233+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":95472.95999999999,"d":"95473"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!I$3))-JSA($B233,GRUNDAVDRAG($B233+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B233+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B233+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":111532.95999999999,"d":"111533"}},null,{"$f":"JSA($B233,GRUNDAVDRAG($B233+K$3),Deltagandeskatter!$B$2)","v":18039},{"$f":"JSA($B233,GRUNDAVDRAG($B233+L$3),Deltagandeskatter!$B$2)","v":19645},{"$f":"JSA($B233,GRUNDAVDRAG($B233+M$3),Deltagandeskatter!$B$2)","v":21251},{"$f":"JSA($B233,GRUNDAVDRAG($B233+N$3),Deltagandeskatter!$B$2)","v":22022},{"$f":"JSA($B233,GRUNDAVDRAG($B233+O$3),Deltagandeskatter!$B$2)","v":22022},{"$f":"JSA($B233,GRUNDAVDRAG($B233+P$3),Deltagandeskatter!$B$2)","v":22022},null,25600,20600,15600,13200,13200,13200,null,{"v":47293.079999999994,"d":"47293"},{"v":53749.200000000004,"d":"53749"},{"v":56961.200000000004,"d":"56961"},{"v":58374.35999999999,"d":"58374"},{"v":58053.159999999996,"d":"58053"},{"v":56447.159999999996,"d":"56447"},null,{"v":0.2863199999999997,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":19166.666666666668,"d":"19167"},230000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!D$3))-JSA($B234,GRUNDAVDRAG($B234+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":47578.399999999994,"d":"47578"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!E$3))-JSA($B234,GRUNDAVDRAG($B234+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":63638.399999999994,"d":"63638"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!F$3))-JSA($B234,GRUNDAVDRAG($B234+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":79698.4,"d":"79698"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!G$3))-JSA($B234,GRUNDAVDRAG($B234+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":89334.15999999999,"d":"89334"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!H$3))-JSA($B234,GRUNDAVDRAG($B234+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":95758.15999999999,"d":"95758"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!I$3))-JSA($B234,GRUNDAVDRAG($B234+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B234+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B234+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":111818.16,"d":"111818"}},null,{"$f":"JSA($B234,GRUNDAVDRAG($B234+K$3),Deltagandeskatter!$B$2)","v":18107},{"$f":"JSA($B234,GRUNDAVDRAG($B234+L$3),Deltagandeskatter!$B$2)","v":19713},{"$f":"JSA($B234,GRUNDAVDRAG($B234+M$3),Deltagandeskatter!$B$2)","v":21319},{"$f":"JSA($B234,GRUNDAVDRAG($B234+N$3),Deltagandeskatter!$B$2)","v":22058},{"$f":"JSA($B234,GRUNDAVDRAG($B234+O$3),Deltagandeskatter!$B$2)","v":22058},{"$f":"JSA($B234,GRUNDAVDRAG($B234+P$3),Deltagandeskatter!$B$2)","v":22058},null,25500,20500,15500,13200,13200,13200,null,{"v":47578.399999999994,"d":"47578"},{"v":54034.52,"d":"54035"},{"v":57246.52,"d":"57247"},{"v":58659.55999999999,"d":"58660"},{"v":58338.35999999999,"d":"58338"},{"v":56732.36000000001,"d":"56732"},null,{"v":0.2853199999999997,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[19250,231000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!D$3))-JSA($B235,GRUNDAVDRAG($B235+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":47863.72,"d":"47864"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!E$3))-JSA($B235,GRUNDAVDRAG($B235+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":63923.72,"d":"63924"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!F$3))-JSA($B235,GRUNDAVDRAG($B235+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":79983.72,"d":"79984"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!G$3))-JSA($B235,GRUNDAVDRAG($B235+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":89620.36,"d":"89620"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!H$3))-JSA($B235,GRUNDAVDRAG($B235+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":96044.36,"d":"96044"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!I$3))-JSA($B235,GRUNDAVDRAG($B235+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B235+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B235+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":112104.35999999999,"d":"112104"}},null,{"$f":"JSA($B235,GRUNDAVDRAG($B235+K$3),Deltagandeskatter!$B$2)","v":18175},{"$f":"JSA($B235,GRUNDAVDRAG($B235+L$3),Deltagandeskatter!$B$2)","v":19781},{"$f":"JSA($B235,GRUNDAVDRAG($B235+M$3),Deltagandeskatter!$B$2)","v":21387},{"$f":"JSA($B235,GRUNDAVDRAG($B235+N$3),Deltagandeskatter!$B$2)","v":22093},{"$f":"JSA($B235,GRUNDAVDRAG($B235+O$3),Deltagandeskatter!$B$2)","v":22093},{"$f":"JSA($B235,GRUNDAVDRAG($B235+P$3),Deltagandeskatter!$B$2)","v":22093},null,25400,20400,15400,13200,13200,13200,null,{"v":47863.72,"d":"47864"},{"v":54319.840000000004,"d":"54320"},{"v":57531.840000000004,"d":"57532"},{"v":58945.76,"d":"58946"},{"v":58624.560000000005,"d":"58625"},{"v":57018.55999999999,"d":"57019"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"}]
[{"v":19333.333333333332,"d":"19333"},232000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!D$3))-JSA($B236,GRUNDAVDRAG($B236+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":48149.03999999999,"d":"48149"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!E$3))-JSA($B236,GRUNDAVDRAG($B236+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":64209.03999999999,"d":"64209"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!F$3))-JSA($B236,GRUNDAVDRAG($B236+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":80269.04,"d":"80269"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!G$3))-JSA($B236,GRUNDAVDRAG($B236+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":89905.56,"d":"89906"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!H$3))-JSA($B236,GRUNDAVDRAG($B236+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":96329.56,"d":"96330"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!I$3))-JSA($B236,GRUNDAVDRAG($B236+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B236+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B236+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":112389.56,"d":"112390"}},null,{"$f":"JSA($B236,GRUNDAVDRAG($B236+K$3),Deltagandeskatter!$B$2)","v":18243},{"$f":"JSA($B236,GRUNDAVDRAG($B236+L$3),Deltagandeskatter!$B$2)","v":19849},{"$f":"JSA($B236,GRUNDAVDRAG($B236+M$3),Deltagandeskatter!$B$2)","v":21455},{"$f":"JSA($B236,GRUNDAVDRAG($B236+N$3),Deltagandeskatter!$B$2)","v":22129},{"$f":"JSA($B236,GRUNDAVDRAG($B236+O$3),Deltagandeskatter!$B$2)","v":22129},{"$f":"JSA($B236,GRUNDAVDRAG($B236+P$3),Deltagandeskatter!$B$2)","v":22129},null,25300,20300,15300,13200,13200,13200,null,{"v":48149.03999999999,"d":"48149"},{"v":54605.159999999996,"d":"54605"},{"v":57817.159999999996,"d":"57817"},{"v":59230.96,"d":"59231"},{"v":58909.76,"d":"58910"},{"v":57303.76,"d":"57304"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":19416.666666666668,"d":"19417"},233000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!D$3))-JSA($B237,GRUNDAVDRAG($B237+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":48435.36,"d":"48435"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!E$3))-JSA($B237,GRUNDAVDRAG($B237+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":64495.36,"d":"64495"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!F$3))-JSA($B237,GRUNDAVDRAG($B237+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":80555.36,"d":"80555"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!G$3))-JSA($B237,GRUNDAVDRAG($B237+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":90190.76,"d":"90191"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!H$3))-JSA($B237,GRUNDAVDRAG($B237+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":96614.76,"d":"96615"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!I$3))-JSA($B237,GRUNDAVDRAG($B237+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B237+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B237+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":112674.75999999998,"d":"112675"}},null,{"$f":"JSA($B237,GRUNDAVDRAG($B237+K$3),Deltagandeskatter!$B$2)","v":18310},{"$f":"JSA($B237,GRUNDAVDRAG($B237+L$3),Deltagandeskatter!$B$2)","v":19916},{"$f":"JSA($B237,GRUNDAVDRAG($B237+M$3),Deltagandeskatter!$B$2)","v":21522},{"$f":"JSA($B237,GRUNDAVDRAG($B237+N$3),Deltagandeskatter!$B$2)","v":22165},{"$f":"JSA($B237,GRUNDAVDRAG($B237+O$3),Deltagandeskatter!$B$2)","v":22165},{"$f":"JSA($B237,GRUNDAVDRAG($B237+P$3),Deltagandeskatter!$B$2)","v":22165},null,25200,20200,15200,13200,13200,13200,null,{"v":48435.36,"d":"48435"},{"v":54891.48,"d":"54891"},{"v":58103.48,"d":"58103"},{"v":59516.159999999996,"d":"59516"},{"v":59194.96,"d":"59195"},{"v":57588.959999999985,"d":"57589"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[19500,234000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!D$3))-JSA($B238,GRUNDAVDRAG($B238+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":48720.67999999999,"d":"48721"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!E$3))-JSA($B238,GRUNDAVDRAG($B238+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":64780.67999999999,"d":"64781"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!F$3))-JSA($B238,GRUNDAVDRAG($B238+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":80840.68,"d":"80841"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!G$3))-JSA($B238,GRUNDAVDRAG($B238+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":90476.95999999999,"d":"90477"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!H$3))-JSA($B238,GRUNDAVDRAG($B238+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":96900.95999999999,"d":"96901"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!I$3))-JSA($B238,GRUNDAVDRAG($B238+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B238+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B238+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":112960.95999999999,"d":"112961"}},null,{"$f":"JSA($B238,GRUNDAVDRAG($B238+K$3),Deltagandeskatter!$B$2)","v":18378},{"$f":"JSA($B238,GRUNDAVDRAG($B238+L$3),Deltagandeskatter!$B$2)","v":19984},{"$f":"JSA($B238,GRUNDAVDRAG($B238+M$3),Deltagandeskatter!$B$2)","v":21590},{"$f":"JSA($B238,GRUNDAVDRAG($B238+N$3),Deltagandeskatter!$B$2)","v":22200},{"$f":"JSA($B238,GRUNDAVDRAG($B238+O$3),Deltagandeskatter!$B$2)","v":22200},{"$f":"JSA($B238,GRUNDAVDRAG($B238+P$3),Deltagandeskatter!$B$2)","v":22200},null,25100,20100,15100,13200,13200,13200,null,{"v":48720.67999999999,"d":"48721"},{"v":55176.799999999996,"d":"55177"},{"v":58388.799999999996,"d":"58389"},{"v":59802.35999999999,"d":"59802"},{"v":59481.159999999996,"d":"59481"},{"v":57875.159999999996,"d":"57875"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":19583.333333333332,"d":"19583"},235000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!D$3))-JSA($B239,GRUNDAVDRAG($B239+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":49006},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!E$3))-JSA($B239,GRUNDAVDRAG($B239+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":65066},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!F$3))-JSA($B239,GRUNDAVDRAG($B239+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":81126},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!G$3))-JSA($B239,GRUNDAVDRAG($B239+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":90762.15999999999,"d":"90762"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!H$3))-JSA($B239,GRUNDAVDRAG($B239+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":97186.15999999999,"d":"97186"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!I$3))-JSA($B239,GRUNDAVDRAG($B239+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B239+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B239+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":113246.16,"d":"113246"}},null,{"$f":"JSA($B239,GRUNDAVDRAG($B239+K$3),Deltagandeskatter!$B$2)","v":18446},{"$f":"JSA($B239,GRUNDAVDRAG($B239+L$3),Deltagandeskatter!$B$2)","v":20052},{"$f":"JSA($B239,GRUNDAVDRAG($B239+M$3),Deltagandeskatter!$B$2)","v":21658},{"$f":"JSA($B239,GRUNDAVDRAG($B239+N$3),Deltagandeskatter!$B$2)","v":22236},{"$f":"JSA($B239,GRUNDAVDRAG($B239+O$3),Deltagandeskatter!$B$2)","v":22236},{"$f":"JSA($B239,GRUNDAVDRAG($B239+P$3),Deltagandeskatter!$B$2)","v":22236},null,25000,20000,15000,13200,13200,13200,null,49006,{"v":55462.12,"d":"55462"},{"v":58674.12,"d":"58674"},{"v":60087.55999999999,"d":"60088"},{"v":59766.35999999999,"d":"59766"},{"v":58160.36000000001,"d":"58160"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":19666.666666666668,"d":"19667"},236000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!D$3))-JSA($B240,GRUNDAVDRAG($B240+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":49291.31999999999,"d":"49291"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!E$3))-JSA($B240,GRUNDAVDRAG($B240+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":65351.31999999999,"d":"65351"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!F$3))-JSA($B240,GRUNDAVDRAG($B240+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":81411.31999999999,"d":"81411"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!G$3))-JSA($B240,GRUNDAVDRAG($B240+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":91047.36,"d":"91047"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!H$3))-JSA($B240,GRUNDAVDRAG($B240+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":97471.36,"d":"97471"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!I$3))-JSA($B240,GRUNDAVDRAG($B240+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B240+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B240+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":113531.35999999999,"d":"113531"}},null,{"$f":"JSA($B240,GRUNDAVDRAG($B240+K$3),Deltagandeskatter!$B$2)","v":18514},{"$f":"JSA($B240,GRUNDAVDRAG($B240+L$3),Deltagandeskatter!$B$2)","v":20120},{"$f":"JSA($B240,GRUNDAVDRAG($B240+M$3),Deltagandeskatter!$B$2)","v":21726},{"$f":"JSA($B240,GRUNDAVDRAG($B240+N$3),Deltagandeskatter!$B$2)","v":22272},{"$f":"JSA($B240,GRUNDAVDRAG($B240+O$3),Deltagandeskatter!$B$2)","v":22272},{"$f":"JSA($B240,GRUNDAVDRAG($B240+P$3),Deltagandeskatter!$B$2)","v":22272},null,24900,19900,14900,13200,13200,13200,null,{"v":49291.31999999999,"d":"49291"},{"v":55747.439999999995,"d":"55747"},{"v":58959.439999999995,"d":"58959"},{"v":60372.76,"d":"60373"},{"v":60051.560000000005,"d":"60052"},{"v":58445.55999999999,"d":"58446"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[19750,237000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!D$3))-JSA($B241,GRUNDAVDRAG($B241+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":49577.64,"d":"49578"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!E$3))-JSA($B241,GRUNDAVDRAG($B241+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":65637.64,"d":"65638"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!F$3))-JSA($B241,GRUNDAVDRAG($B241+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":81697.64,"d":"81698"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!G$3))-JSA($B241,GRUNDAVDRAG($B241+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":91333.56,"d":"91334"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!H$3))-JSA($B241,GRUNDAVDRAG($B241+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":97757.56,"d":"97758"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!I$3))-JSA($B241,GRUNDAVDRAG($B241+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B241+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B241+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":113817.56,"d":"113818"}},null,{"$f":"JSA($B241,GRUNDAVDRAG($B241+K$3),Deltagandeskatter!$B$2)","v":18581},{"$f":"JSA($B241,GRUNDAVDRAG($B241+L$3),Deltagandeskatter!$B$2)","v":20187},{"$f":"JSA($B241,GRUNDAVDRAG($B241+M$3),Deltagandeskatter!$B$2)","v":21793},{"$f":"JSA($B241,GRUNDAVDRAG($B241+N$3),Deltagandeskatter!$B$2)","v":22307},{"$f":"JSA($B241,GRUNDAVDRAG($B241+O$3),Deltagandeskatter!$B$2)","v":22307},{"$f":"JSA($B241,GRUNDAVDRAG($B241+P$3),Deltagandeskatter!$B$2)","v":22307},null,24800,19800,14800,13200,13200,13200,null,{"v":49577.64,"d":"49578"},{"v":56033.76,"d":"56034"},{"v":59245.76,"d":"59246"},{"v":60658.96,"d":"60659"},{"v":60337.76,"d":"60338"},{"v":58731.76,"d":"58732"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":19833.333333333332,"d":"19833"},238000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!D$3))-JSA($B242,GRUNDAVDRAG($B242+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":49862.95999999999,"d":"49863"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!E$3))-JSA($B242,GRUNDAVDRAG($B242+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":65922.95999999999,"d":"65923"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!F$3))-JSA($B242,GRUNDAVDRAG($B242+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":81982.95999999999,"d":"81983"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!G$3))-JSA($B242,GRUNDAVDRAG($B242+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":91618.76,"d":"91619"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!H$3))-JSA($B242,GRUNDAVDRAG($B242+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":98042.76,"d":"98043"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!I$3))-JSA($B242,GRUNDAVDRAG($B242+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B242+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B242+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":114102.75999999998,"d":"114103"}},null,{"$f":"JSA($B242,GRUNDAVDRAG($B242+K$3),Deltagandeskatter!$B$2)","v":18649},{"$f":"JSA($B242,GRUNDAVDRAG($B242+L$3),Deltagandeskatter!$B$2)","v":20255},{"$f":"JSA($B242,GRUNDAVDRAG($B242+M$3),Deltagandeskatter!$B$2)","v":21861},{"$f":"JSA($B242,GRUNDAVDRAG($B242+N$3),Deltagandeskatter!$B$2)","v":22343},{"$f":"JSA($B242,GRUNDAVDRAG($B242+O$3),Deltagandeskatter!$B$2)","v":22343},{"$f":"JSA($B242,GRUNDAVDRAG($B242+P$3),Deltagandeskatter!$B$2)","v":22343},null,24700,19700,14700,13200,13200,13200,null,{"v":49862.95999999999,"d":"49863"},{"v":56319.079999999994,"d":"56319"},{"v":59531.079999999994,"d":"59531"},{"v":60944.159999999996,"d":"60944"},{"v":60622.96,"d":"60623"},{"v":59016.959999999985,"d":"59017"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[{"v":19916.666666666668,"d":"19917"},239000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!D$3))-JSA($B243,GRUNDAVDRAG($B243+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":50148.28,"d":"50148"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!E$3))-JSA($B243,GRUNDAVDRAG($B243+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":66208.28,"d":"66208"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!F$3))-JSA($B243,GRUNDAVDRAG($B243+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":82268.28,"d":"82268"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!G$3))-JSA($B243,GRUNDAVDRAG($B243+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":91903.95999999999,"d":"91904"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!H$3))-JSA($B243,GRUNDAVDRAG($B243+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":98327.95999999999,"d":"98328"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!I$3))-JSA($B243,GRUNDAVDRAG($B243+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B243+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B243+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":114387.95999999999,"d":"114388"}},null,{"$f":"JSA($B243,GRUNDAVDRAG($B243+K$3),Deltagandeskatter!$B$2)","v":18717},{"$f":"JSA($B243,GRUNDAVDRAG($B243+L$3),Deltagandeskatter!$B$2)","v":20323},{"$f":"JSA($B243,GRUNDAVDRAG($B243+M$3),Deltagandeskatter!$B$2)","v":21929},{"$f":"JSA($B243,GRUNDAVDRAG($B243+N$3),Deltagandeskatter!$B$2)","v":22379},{"$f":"JSA($B243,GRUNDAVDRAG($B243+O$3),Deltagandeskatter!$B$2)","v":22379},{"$f":"JSA($B243,GRUNDAVDRAG($B243+P$3),Deltagandeskatter!$B$2)","v":22379},null,24600,19600,14600,13200,13200,13200,null,{"v":50148.28,"d":"50148"},{"v":56604.4,"d":"56604"},{"v":59816.4,"d":"59816"},{"v":61229.35999999999,"d":"61229"},{"v":60908.159999999996,"d":"60908"},{"v":59302.159999999996,"d":"59302"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[20000,240000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!D$3))-JSA($B244,GRUNDAVDRAG($B244+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":50433.59999999999,"d":"50434"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!E$3))-JSA($B244,GRUNDAVDRAG($B244+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":66493.59999999999,"d":"66494"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!F$3))-JSA($B244,GRUNDAVDRAG($B244+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":82553.59999999999,"d":"82554"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!G$3))-JSA($B244,GRUNDAVDRAG($B244+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":92190.15999999999,"d":"92190"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!H$3))-JSA($B244,GRUNDAVDRAG($B244+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":98614.15999999999,"d":"98614"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!I$3))-JSA($B244,GRUNDAVDRAG($B244+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B244+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B244+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":114674.16,"d":"114674"}},null,{"$f":"JSA($B244,GRUNDAVDRAG($B244+K$3),Deltagandeskatter!$B$2)","v":18785},{"$f":"JSA($B244,GRUNDAVDRAG($B244+L$3),Deltagandeskatter!$B$2)","v":20391},{"$f":"JSA($B244,GRUNDAVDRAG($B244+M$3),Deltagandeskatter!$B$2)","v":21997},{"$f":"JSA($B244,GRUNDAVDRAG($B244+N$3),Deltagandeskatter!$B$2)","v":22414},{"$f":"JSA($B244,GRUNDAVDRAG($B244+O$3),Deltagandeskatter!$B$2)","v":22414},{"$f":"JSA($B244,GRUNDAVDRAG($B244+P$3),Deltagandeskatter!$B$2)","v":22414},null,24500,19500,14500,13200,13200,13200,null,{"v":50433.59999999999,"d":"50434"},{"v":56889.719999999994,"d":"56890"},{"v":60101.719999999994,"d":"60102"},{"v":61515.55999999999,"d":"61516"},{"v":61194.35999999999,"d":"61194"},{"v":59588.36000000001,"d":"59588"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":20083.333333333332,"d":"20083"},241000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!D$3))-JSA($B245,GRUNDAVDRAG($B245+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":50718.92,"d":"50719"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!E$3))-JSA($B245,GRUNDAVDRAG($B245+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":66778.92,"d":"66779"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!F$3))-JSA($B245,GRUNDAVDRAG($B245+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":82838.92,"d":"82839"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!G$3))-JSA($B245,GRUNDAVDRAG($B245+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":92475.36,"d":"92475"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!H$3))-JSA($B245,GRUNDAVDRAG($B245+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":98899.36,"d":"98899"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!I$3))-JSA($B245,GRUNDAVDRAG($B245+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B245+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B245+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":114959.35999999999,"d":"114959"}},null,{"$f":"JSA($B245,GRUNDAVDRAG($B245+K$3),Deltagandeskatter!$B$2)","v":18853},{"$f":"JSA($B245,GRUNDAVDRAG($B245+L$3),Deltagandeskatter!$B$2)","v":20459},{"$f":"JSA($B245,GRUNDAVDRAG($B245+M$3),Deltagandeskatter!$B$2)","v":22065},{"$f":"JSA($B245,GRUNDAVDRAG($B245+N$3),Deltagandeskatter!$B$2)","v":22450},{"$f":"JSA($B245,GRUNDAVDRAG($B245+O$3),Deltagandeskatter!$B$2)","v":22450},{"$f":"JSA($B245,GRUNDAVDRAG($B245+P$3),Deltagandeskatter!$B$2)","v":22450},null,24400,19400,14400,13200,13200,13200,null,{"v":50718.92,"d":"50719"},{"v":57175.04,"d":"57175"},{"v":60387.04,"d":"60387"},{"v":61800.76,"d":"61801"},{"v":61479.560000000005,"d":"61480"},{"v":59873.55999999999,"d":"59874"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[{"v":20166.666666666668,"d":"20167"},242000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!D$3))-JSA($B246,GRUNDAVDRAG($B246+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":51005.23999999999,"d":"51005"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!E$3))-JSA($B246,GRUNDAVDRAG($B246+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":67065.23999999999,"d":"67065"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!F$3))-JSA($B246,GRUNDAVDRAG($B246+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":83125.23999999999,"d":"83125"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!G$3))-JSA($B246,GRUNDAVDRAG($B246+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":92760.56,"d":"92761"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!H$3))-JSA($B246,GRUNDAVDRAG($B246+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":99184.56,"d":"99185"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!I$3))-JSA($B246,GRUNDAVDRAG($B246+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B246+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B246+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":115244.56,"d":"115245"}},null,{"$f":"JSA($B246,GRUNDAVDRAG($B246+K$3),Deltagandeskatter!$B$2)","v":18920},{"$f":"JSA($B246,GRUNDAVDRAG($B246+L$3),Deltagandeskatter!$B$2)","v":20526},{"$f":"JSA($B246,GRUNDAVDRAG($B246+M$3),Deltagandeskatter!$B$2)","v":22132},{"$f":"JSA($B246,GRUNDAVDRAG($B246+N$3),Deltagandeskatter!$B$2)","v":22486},{"$f":"JSA($B246,GRUNDAVDRAG($B246+O$3),Deltagandeskatter!$B$2)","v":22486},{"$f":"JSA($B246,GRUNDAVDRAG($B246+P$3),Deltagandeskatter!$B$2)","v":22486},null,24300,19300,14300,13200,13200,13200,null,{"v":51005.23999999999,"d":"51005"},{"v":57461.35999999999,"d":"57461"},{"v":60673.35999999999,"d":"60673"},{"v":62085.96,"d":"62086"},{"v":61764.76,"d":"61765"},{"v":60158.76,"d":"60159"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[20250,243000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!D$3))-JSA($B247,GRUNDAVDRAG($B247+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":51290.56,"d":"51291"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!E$3))-JSA($B247,GRUNDAVDRAG($B247+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":67350.56,"d":"67351"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!F$3))-JSA($B247,GRUNDAVDRAG($B247+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":83410.56,"d":"83411"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!G$3))-JSA($B247,GRUNDAVDRAG($B247+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":93046.76,"d":"93047"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!H$3))-JSA($B247,GRUNDAVDRAG($B247+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":99470.76,"d":"99471"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!I$3))-JSA($B247,GRUNDAVDRAG($B247+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B247+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B247+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":115530.75999999998,"d":"115531"}},null,{"$f":"JSA($B247,GRUNDAVDRAG($B247+K$3),Deltagandeskatter!$B$2)","v":18988},{"$f":"JSA($B247,GRUNDAVDRAG($B247+L$3),Deltagandeskatter!$B$2)","v":20594},{"$f":"JSA($B247,GRUNDAVDRAG($B247+M$3),Deltagandeskatter!$B$2)","v":22200},{"$f":"JSA($B247,GRUNDAVDRAG($B247+N$3),Deltagandeskatter!$B$2)","v":22521},{"$f":"JSA($B247,GRUNDAVDRAG($B247+O$3),Deltagandeskatter!$B$2)","v":22521},{"$f":"JSA($B247,GRUNDAVDRAG($B247+P$3),Deltagandeskatter!$B$2)","v":22521},null,24200,19200,14200,13200,13200,13200,null,{"v":51290.56,"d":"51291"},{"v":57746.68,"d":"57747"},{"v":60958.68,"d":"60959"},{"v":62372.159999999996,"d":"62372"},{"v":62050.96,"d":"62051"},{"v":60444.959999999985,"d":"60445"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"}]
[{"v":20333.333333333332,"d":"20333"},244000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!D$3))-JSA($B248,GRUNDAVDRAG($B248+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":51575.87999999999,"d":"51576"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!E$3))-JSA($B248,GRUNDAVDRAG($B248+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":67635.87999999999,"d":"67636"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!F$3))-JSA($B248,GRUNDAVDRAG($B248+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":83695.87999999999,"d":"83696"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!G$3))-JSA($B248,GRUNDAVDRAG($B248+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":93331.95999999999,"d":"93332"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!H$3))-JSA($B248,GRUNDAVDRAG($B248+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":99755.95999999999,"d":"99756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!I$3))-JSA($B248,GRUNDAVDRAG($B248+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B248+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B248+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":115815.95999999999,"d":"115816"}},null,{"$f":"JSA($B248,GRUNDAVDRAG($B248+K$3),Deltagandeskatter!$B$2)","v":19056},{"$f":"JSA($B248,GRUNDAVDRAG($B248+L$3),Deltagandeskatter!$B$2)","v":20662},{"$f":"JSA($B248,GRUNDAVDRAG($B248+M$3),Deltagandeskatter!$B$2)","v":22268},{"$f":"JSA($B248,GRUNDAVDRAG($B248+N$3),Deltagandeskatter!$B$2)","v":22557},{"$f":"JSA($B248,GRUNDAVDRAG($B248+O$3),Deltagandeskatter!$B$2)","v":22557},{"$f":"JSA($B248,GRUNDAVDRAG($B248+P$3),Deltagandeskatter!$B$2)","v":22557},null,24100,19100,14100,13200,13200,13200,null,{"$f":"D248-D$4","v":{"v":51575.87999999999,"d":"51576"}},{"$f":"E248-E$4","v":{"v":58031.99999999999,"d":"58032"}},{"$f":"F248-F$4","v":{"v":61243.99999999999,"d":"61244"}},{"$f":"G248-G$4","v":{"v":62657.35999999999,"d":"62657"}},{"$f":"H248-H$4","v":{"v":62336.159999999996,"d":"62336"}},{"$f":"I248-I$4","v":{"v":60730.159999999996,"d":"60730"}},null,{"$f":"(Y248-Y247)/($B248-$B247)","v":{"v":0.2853199999999924,"d":"29%"}},{"$f":"(Z248-Z247)/($B248-$B247)","v":{"v":0.2853199999999924,"d":"29%"}},{"$f":"(AA248-AA247)/($B248-$B247)","v":{"v":0.2853199999999924,"d":"29%"}},{"$f":"(AB248-AB247)/($B248-$B247)","v":{"v":0.28519999999999707,"d":"29%"}},{"$f":"(AC248-AC247)/($B248-$B247)","v":{"v":0.28519999999999707,"d":"29%"}},{"$f":"(AD248-AD247)/($B248-$B247)","v":{"v":0.28520000000001167,"d":"29%"}}]
[{"v":20416.666666666668,"d":"20417"},245000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!D$3))-JSA($B249,GRUNDAVDRAG($B249+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":51861.2,"d":"51861"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!E$3))-JSA($B249,GRUNDAVDRAG($B249+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":67921.2,"d":"67921"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!F$3))-JSA($B249,GRUNDAVDRAG($B249+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":83981.2,"d":"83981"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!G$3))-JSA($B249,GRUNDAVDRAG($B249+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":93617.15999999999,"d":"93617"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!H$3))-JSA($B249,GRUNDAVDRAG($B249+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":100041.15999999999,"d":"100041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!I$3))-JSA($B249,GRUNDAVDRAG($B249+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B249+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B249+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":116101.16,"d":"116101"}},null,{"$f":"JSA($B249,GRUNDAVDRAG($B249+K$3),Deltagandeskatter!$B$2)","v":19124},{"$f":"JSA($B249,GRUNDAVDRAG($B249+L$3),Deltagandeskatter!$B$2)","v":20730},{"$f":"JSA($B249,GRUNDAVDRAG($B249+M$3),Deltagandeskatter!$B$2)","v":22336},{"$f":"JSA($B249,GRUNDAVDRAG($B249+N$3),Deltagandeskatter!$B$2)","v":22593},{"$f":"JSA($B249,GRUNDAVDRAG($B249+O$3),Deltagandeskatter!$B$2)","v":22593},{"$f":"JSA($B249,GRUNDAVDRAG($B249+P$3),Deltagandeskatter!$B$2)","v":22593},null,24000,19000,14000,13200,13200,13200,null,{"v":51861.2,"d":"51861"},{"v":58317.32,"d":"58317"},{"v":61529.32,"d":"61529"},{"v":62942.55999999999,"d":"62943"},{"v":62621.35999999999,"d":"62621"},{"v":61015.36000000001,"d":"61015"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[20500,246000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!D$3))-JSA($B250,GRUNDAVDRAG($B250+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":52147.51999999999,"d":"52148"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!E$3))-JSA($B250,GRUNDAVDRAG($B250+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":68207.51999999999,"d":"68208"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!F$3))-JSA($B250,GRUNDAVDRAG($B250+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":84267.51999999999,"d":"84268"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!G$3))-JSA($B250,GRUNDAVDRAG($B250+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":93903.36,"d":"93903"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!H$3))-JSA($B250,GRUNDAVDRAG($B250+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":100327.36,"d":"100327"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!I$3))-JSA($B250,GRUNDAVDRAG($B250+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B250+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B250+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":116387.35999999999,"d":"116387"}},null,{"$f":"JSA($B250,GRUNDAVDRAG($B250+K$3),Deltagandeskatter!$B$2)","v":19191},{"$f":"JSA($B250,GRUNDAVDRAG($B250+L$3),Deltagandeskatter!$B$2)","v":20797},{"$f":"JSA($B250,GRUNDAVDRAG($B250+M$3),Deltagandeskatter!$B$2)","v":22403},{"$f":"JSA($B250,GRUNDAVDRAG($B250+N$3),Deltagandeskatter!$B$2)","v":22628},{"$f":"JSA($B250,GRUNDAVDRAG($B250+O$3),Deltagandeskatter!$B$2)","v":22628},{"$f":"JSA($B250,GRUNDAVDRAG($B250+P$3),Deltagandeskatter!$B$2)","v":22628},null,23900,18900,13900,13200,13200,13200,null,{"v":52147.51999999999,"d":"52148"},{"v":58603.63999999999,"d":"58604"},{"v":61815.63999999999,"d":"61816"},{"v":63228.76,"d":"63229"},{"v":62907.560000000005,"d":"62908"},{"v":61301.55999999999,"d":"61302"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"}]
[{"v":20583.333333333332,"d":"20583"},247000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!D$3))-JSA($B251,GRUNDAVDRAG($B251+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":52432.84,"d":"52433"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!E$3))-JSA($B251,GRUNDAVDRAG($B251+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":68492.84,"d":"68493"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!F$3))-JSA($B251,GRUNDAVDRAG($B251+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":84552.84,"d":"84553"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!G$3))-JSA($B251,GRUNDAVDRAG($B251+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":94188.56,"d":"94189"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!H$3))-JSA($B251,GRUNDAVDRAG($B251+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":100612.56,"d":"100613"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!I$3))-JSA($B251,GRUNDAVDRAG($B251+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B251+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B251+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":116672.56,"d":"116673"}},null,{"$f":"JSA($B251,GRUNDAVDRAG($B251+K$3),Deltagandeskatter!$B$2)","v":19259},{"$f":"JSA($B251,GRUNDAVDRAG($B251+L$3),Deltagandeskatter!$B$2)","v":20865},{"$f":"JSA($B251,GRUNDAVDRAG($B251+M$3),Deltagandeskatter!$B$2)","v":22471},{"$f":"JSA($B251,GRUNDAVDRAG($B251+N$3),Deltagandeskatter!$B$2)","v":22664},{"$f":"JSA($B251,GRUNDAVDRAG($B251+O$3),Deltagandeskatter!$B$2)","v":22664},{"$f":"JSA($B251,GRUNDAVDRAG($B251+P$3),Deltagandeskatter!$B$2)","v":22664},null,23800,18800,13800,13200,13200,13200,null,{"v":52432.84,"d":"52433"},{"v":58888.96,"d":"58889"},{"v":62100.96,"d":"62101"},{"v":63513.96,"d":"63514"},{"v":63192.76,"d":"63193"},{"v":61586.76,"d":"61587"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":20666.666666666668,"d":"20667"},248000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!D$3))-JSA($B252,GRUNDAVDRAG($B252+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":52718.16,"d":"52718"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!E$3))-JSA($B252,GRUNDAVDRAG($B252+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":68778.15999999999,"d":"68778"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!F$3))-JSA($B252,GRUNDAVDRAG($B252+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":84838.15999999999,"d":"84838"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!G$3))-JSA($B252,GRUNDAVDRAG($B252+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":94473.76,"d":"94474"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!H$3))-JSA($B252,GRUNDAVDRAG($B252+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":100897.76,"d":"100898"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!I$3))-JSA($B252,GRUNDAVDRAG($B252+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B252+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B252+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":116957.75999999998,"d":"116958"}},null,{"$f":"JSA($B252,GRUNDAVDRAG($B252+K$3),Deltagandeskatter!$B$2)","v":19327},{"$f":"JSA($B252,GRUNDAVDRAG($B252+L$3),Deltagandeskatter!$B$2)","v":20933},{"$f":"JSA($B252,GRUNDAVDRAG($B252+M$3),Deltagandeskatter!$B$2)","v":22539},{"$f":"JSA($B252,GRUNDAVDRAG($B252+N$3),Deltagandeskatter!$B$2)","v":22700},{"$f":"JSA($B252,GRUNDAVDRAG($B252+O$3),Deltagandeskatter!$B$2)","v":22700},{"$f":"JSA($B252,GRUNDAVDRAG($B252+P$3),Deltagandeskatter!$B$2)","v":22700},null,23700,18700,13700,13200,13200,13200,null,{"v":52718.16,"d":"52718"},{"v":59174.27999999999,"d":"59174"},{"v":62386.27999999999,"d":"62386"},{"v":63799.159999999996,"d":"63799"},{"v":63477.96,"d":"63478"},{"v":61871.959999999985,"d":"61872"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[20750,249000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!D$3))-JSA($B253,GRUNDAVDRAG($B253+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":53003.479999999996,"d":"53003"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!E$3))-JSA($B253,GRUNDAVDRAG($B253+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":69063.48,"d":"69063"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!F$3))-JSA($B253,GRUNDAVDRAG($B253+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":85123.48,"d":"85123"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!G$3))-JSA($B253,GRUNDAVDRAG($B253+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":94759.95999999999,"d":"94760"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!H$3))-JSA($B253,GRUNDAVDRAG($B253+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":101183.95999999999,"d":"101184"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!I$3))-JSA($B253,GRUNDAVDRAG($B253+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B253+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B253+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":117243.95999999999,"d":"117244"}},null,{"$f":"JSA($B253,GRUNDAVDRAG($B253+K$3),Deltagandeskatter!$B$2)","v":19395},{"$f":"JSA($B253,GRUNDAVDRAG($B253+L$3),Deltagandeskatter!$B$2)","v":21001},{"$f":"JSA($B253,GRUNDAVDRAG($B253+M$3),Deltagandeskatter!$B$2)","v":22607},{"$f":"JSA($B253,GRUNDAVDRAG($B253+N$3),Deltagandeskatter!$B$2)","v":22735},{"$f":"JSA($B253,GRUNDAVDRAG($B253+O$3),Deltagandeskatter!$B$2)","v":22735},{"$f":"JSA($B253,GRUNDAVDRAG($B253+P$3),Deltagandeskatter!$B$2)","v":22735},null,23600,18600,13600,13200,13200,13200,null,{"v":53003.479999999996,"d":"53003"},{"v":59459.6,"d":"59460"},{"v":62671.6,"d":"62672"},{"v":64085.35999999999,"d":"64085"},{"v":63764.159999999996,"d":"63764"},{"v":62158.159999999996,"d":"62158"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":20833.333333333332,"d":"20833"},250000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!D$3))-JSA($B254,GRUNDAVDRAG($B254+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":53288.8,"d":"53289"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!E$3))-JSA($B254,GRUNDAVDRAG($B254+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":69348.8,"d":"69349"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!F$3))-JSA($B254,GRUNDAVDRAG($B254+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":85408.79999999999,"d":"85409"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!G$3))-JSA($B254,GRUNDAVDRAG($B254+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":95045.15999999999,"d":"95045"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!H$3))-JSA($B254,GRUNDAVDRAG($B254+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":101469.15999999999,"d":"101469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!I$3))-JSA($B254,GRUNDAVDRAG($B254+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B254+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B254+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":117529.16,"d":"117529"}},null,{"$f":"JSA($B254,GRUNDAVDRAG($B254+K$3),Deltagandeskatter!$B$2)","v":19463},{"$f":"JSA($B254,GRUNDAVDRAG($B254+L$3),Deltagandeskatter!$B$2)","v":21069},{"$f":"JSA($B254,GRUNDAVDRAG($B254+M$3),Deltagandeskatter!$B$2)","v":22675},{"$f":"JSA($B254,GRUNDAVDRAG($B254+N$3),Deltagandeskatter!$B$2)","v":22771},{"$f":"JSA($B254,GRUNDAVDRAG($B254+O$3),Deltagandeskatter!$B$2)","v":22771},{"$f":"JSA($B254,GRUNDAVDRAG($B254+P$3),Deltagandeskatter!$B$2)","v":22771},null,23500,18500,13500,13200,13200,13200,null,{"v":53288.8,"d":"53289"},{"v":59744.920000000006,"d":"59745"},{"v":62956.91999999999,"d":"62957"},{"v":64370.55999999999,"d":"64371"},{"v":64049.35999999999,"d":"64049"},{"v":62443.36000000001,"d":"62443"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"}]
[{"v":20916.666666666668,"d":"20917"},251000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!D$3))-JSA($B255,GRUNDAVDRAG($B255+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":53575.119999999995,"d":"53575"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!E$3))-JSA($B255,GRUNDAVDRAG($B255+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":69635.12,"d":"69635"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!F$3))-JSA($B255,GRUNDAVDRAG($B255+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":85695.12,"d":"85695"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!G$3))-JSA($B255,GRUNDAVDRAG($B255+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":95330.36,"d":"95330"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!H$3))-JSA($B255,GRUNDAVDRAG($B255+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":101754.36,"d":"101754"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!I$3))-JSA($B255,GRUNDAVDRAG($B255+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B255+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B255+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":117814.35999999999,"d":"117814"}},null,{"$f":"JSA($B255,GRUNDAVDRAG($B255+K$3),Deltagandeskatter!$B$2)","v":19530},{"$f":"JSA($B255,GRUNDAVDRAG($B255+L$3),Deltagandeskatter!$B$2)","v":21136},{"$f":"JSA($B255,GRUNDAVDRAG($B255+M$3),Deltagandeskatter!$B$2)","v":22742},{"$f":"JSA($B255,GRUNDAVDRAG($B255+N$3),Deltagandeskatter!$B$2)","v":22807},{"$f":"JSA($B255,GRUNDAVDRAG($B255+O$3),Deltagandeskatter!$B$2)","v":22807},{"$f":"JSA($B255,GRUNDAVDRAG($B255+P$3),Deltagandeskatter!$B$2)","v":22807},null,23400,18400,13400,{"$f":"GRUNDAVDRAG($B255+U$3)","v":13200},13200,13200,null,{"v":53575.119999999995,"d":"53575"},{"v":60031.24,"d":"60031"},{"v":63243.24,"d":"63243"},{"v":64655.76,"d":"64656"},{"v":64334.560000000005,"d":"64335"},{"v":62728.55999999999,"d":"62729"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"}]
[21000,252000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!D$3))-JSA($B256,GRUNDAVDRAG($B256+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":53860.44,"d":"53860"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!E$3))-JSA($B256,GRUNDAVDRAG($B256+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":69920.44,"d":"69920"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!F$3))-JSA($B256,GRUNDAVDRAG($B256+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":85980.44,"d":"85980"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!G$3))-JSA($B256,GRUNDAVDRAG($B256+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":95616.56,"d":"95617"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!H$3))-JSA($B256,GRUNDAVDRAG($B256+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":102040.56,"d":"102041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!I$3))-JSA($B256,GRUNDAVDRAG($B256+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B256+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B256+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":118100.56,"d":"118101"}},null,{"$f":"JSA($B256,GRUNDAVDRAG($B256+K$3),Deltagandeskatter!$B$2)","v":19598},{"$f":"JSA($B256,GRUNDAVDRAG($B256+L$3),Deltagandeskatter!$B$2)","v":21204},{"$f":"JSA($B256,GRUNDAVDRAG($B256+M$3),Deltagandeskatter!$B$2)","v":22810},{"$f":"JSA($B256,GRUNDAVDRAG($B256+N$3),Deltagandeskatter!$B$2)","v":22842},{"$f":"JSA($B256,GRUNDAVDRAG($B256+O$3),Deltagandeskatter!$B$2)","v":22842},{"$f":"JSA($B256,GRUNDAVDRAG($B256+P$3),Deltagandeskatter!$B$2)","v":22842},null,23300,18300,13300,13200,13200,13200,null,{"v":53860.44,"d":"53860"},{"v":60316.560000000005,"d":"60317"},{"v":63528.560000000005,"d":"63529"},{"v":64941.96,"d":"64942"},{"v":64620.76,"d":"64621"},{"v":63014.76,"d":"63015"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"}]
[{"v":21083.333333333332,"d":"21083"},253000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!D$3))-JSA($B257,GRUNDAVDRAG($B257+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":54145.759999999995,"d":"54146"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!E$3))-JSA($B257,GRUNDAVDRAG($B257+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":70205.76,"d":"70206"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!F$3))-JSA($B257,GRUNDAVDRAG($B257+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":86265.76,"d":"86266"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!G$3))-JSA($B257,GRUNDAVDRAG($B257+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":95901.76,"d":"95902"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!H$3))-JSA($B257,GRUNDAVDRAG($B257+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":102325.76,"d":"102326"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!I$3))-JSA($B257,GRUNDAVDRAG($B257+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B257+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B257+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":118565.75999999998,"d":"118566"}},null,{"$f":"JSA($B257,GRUNDAVDRAG($B257+K$3),Deltagandeskatter!$B$2)","v":19666},{"$f":"JSA($B257,GRUNDAVDRAG($B257+L$3),Deltagandeskatter!$B$2)","v":21272},{"$f":"JSA($B257,GRUNDAVDRAG($B257+M$3),Deltagandeskatter!$B$2)","v":22878},{"$f":"JSA($B257,GRUNDAVDRAG($B257+N$3),Deltagandeskatter!$B$2)","v":22878},{"$f":"JSA($B257,GRUNDAVDRAG($B257+O$3),Deltagandeskatter!$B$2)","v":22878},{"$f":"JSA($B257,GRUNDAVDRAG($B257+P$3),Deltagandeskatter!$B$2)","v":22878},null,23200,18200,13200,13200,13200,13200,null,{"v":54145.759999999995,"d":"54146"},{"v":60601.88,"d":"60602"},{"v":63813.88,"d":"63814"},{"v":65227.159999999996,"d":"65227"},{"v":64905.96,"d":"64906"},{"v":63479.959999999985,"d":"63480"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4651999999999825,"d":"47%"}]
[{"v":21166.666666666668,"d":"21167"},254000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!D$3))-JSA($B258,GRUNDAVDRAG($B258+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":54431.08,"d":"54431"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!E$3))-JSA($B258,GRUNDAVDRAG($B258+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":70491.08,"d":"70491"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!F$3))-JSA($B258,GRUNDAVDRAG($B258+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":86551.95999999999,"d":"86552"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!G$3))-JSA($B258,GRUNDAVDRAG($B258+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":96187.95999999999,"d":"96188"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!H$3))-JSA($B258,GRUNDAVDRAG($B258+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":102611.95999999999,"d":"102612"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!I$3))-JSA($B258,GRUNDAVDRAG($B258+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B258+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B258+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":119051.95999999999,"d":"119052"}},null,{"$f":"JSA($B258,GRUNDAVDRAG($B258+K$3),Deltagandeskatter!$B$2)","v":19734},{"$f":"JSA($B258,GRUNDAVDRAG($B258+L$3),Deltagandeskatter!$B$2)","v":21340},{"$f":"JSA($B258,GRUNDAVDRAG($B258+M$3),Deltagandeskatter!$B$2)","v":22913},{"$f":"JSA($B258,GRUNDAVDRAG($B258+N$3),Deltagandeskatter!$B$2)","v":22913},{"$f":"JSA($B258,GRUNDAVDRAG($B258+O$3),Deltagandeskatter!$B$2)","v":22913},{"$f":"JSA($B258,GRUNDAVDRAG($B258+P$3),Deltagandeskatter!$B$2)","v":22913},null,23100,18100,13200,13200,13200,13200,null,{"v":54431.08,"d":"54431"},{"v":60887.200000000004,"d":"60887"},{"v":64100.079999999994,"d":"64100"},{"v":65513.35999999999,"d":"65513"},{"v":65192.159999999996,"d":"65192"},{"v":63966.159999999996,"d":"63966"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[21250,255000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!D$3))-JSA($B259,GRUNDAVDRAG($B259+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":54717.399999999994,"d":"54717"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!E$3))-JSA($B259,GRUNDAVDRAG($B259+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":70777.4,"d":"70777"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!F$3))-JSA($B259,GRUNDAVDRAG($B259+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":86837.15999999999,"d":"86837"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!G$3))-JSA($B259,GRUNDAVDRAG($B259+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":96473.15999999999,"d":"96473"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!H$3))-JSA($B259,GRUNDAVDRAG($B259+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":102897.15999999999,"d":"102897"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!I$3))-JSA($B259,GRUNDAVDRAG($B259+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B259+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B259+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":119537.16,"d":"119537"}},null,{"$f":"JSA($B259,GRUNDAVDRAG($B259+K$3),Deltagandeskatter!$B$2)","v":19801},{"$f":"JSA($B259,GRUNDAVDRAG($B259+L$3),Deltagandeskatter!$B$2)","v":21407},{"$f":"JSA($B259,GRUNDAVDRAG($B259+M$3),Deltagandeskatter!$B$2)","v":22949},{"$f":"JSA($B259,GRUNDAVDRAG($B259+N$3),Deltagandeskatter!$B$2)","v":22949},{"$f":"JSA($B259,GRUNDAVDRAG($B259+O$3),Deltagandeskatter!$B$2)","v":22949},{"$f":"JSA($B259,GRUNDAVDRAG($B259+P$3),Deltagandeskatter!$B$2)","v":22949},null,23000,18000,13200,13200,13200,13200,null,{"v":54717.399999999994,"d":"54717"},{"v":61173.52,"d":"61174"},{"v":64385.27999999999,"d":"64385"},{"v":65798.56,"d":"65799"},{"v":65477.35999999999,"d":"65477"},{"v":64451.36000000001,"d":"64451"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000000434,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":21333.333333333332,"d":"21333"},256000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!D$3))-JSA($B260,GRUNDAVDRAG($B260+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":55002.72,"d":"55003"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!E$3))-JSA($B260,GRUNDAVDRAG($B260+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":71062.72,"d":"71063"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!F$3))-JSA($B260,GRUNDAVDRAG($B260+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":87122.36,"d":"87122"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!G$3))-JSA($B260,GRUNDAVDRAG($B260+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":96758.36,"d":"96758"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!H$3))-JSA($B260,GRUNDAVDRAG($B260+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":103182.36,"d":"103182"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!I$3))-JSA($B260,GRUNDAVDRAG($B260+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B260+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B260+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":120022.35999999999,"d":"120022"}},null,{"$f":"JSA($B260,GRUNDAVDRAG($B260+K$3),Deltagandeskatter!$B$2)","v":19869},{"$f":"JSA($B260,GRUNDAVDRAG($B260+L$3),Deltagandeskatter!$B$2)","v":21475},{"$f":"JSA($B260,GRUNDAVDRAG($B260+M$3),Deltagandeskatter!$B$2)","v":22985},{"$f":"JSA($B260,GRUNDAVDRAG($B260+N$3),Deltagandeskatter!$B$2)","v":22985},{"$f":"JSA($B260,GRUNDAVDRAG($B260+O$3),Deltagandeskatter!$B$2)","v":22985},{"$f":"JSA($B260,GRUNDAVDRAG($B260+P$3),Deltagandeskatter!$B$2)","v":22985},null,22900,17900,13200,13200,13200,13200,null,{"v":55002.72,"d":"55003"},{"v":61458.840000000004,"d":"61459"},{"v":64670.48,"d":"64670"},{"v":66083.76000000001,"d":"66084"},{"v":65762.56,"d":"65763"},{"v":64936.55999999999,"d":"64937"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000000434,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"$f":"B261/12","v":{"v":21416.666666666668,"d":"21417"}},257000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!D$3))-JSA($B261,GRUNDAVDRAG($B261+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":55288.03999999999,"d":"55288"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!E$3))-JSA($B261,GRUNDAVDRAG($B261+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":71348.04,"d":"71348"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!F$3))-JSA($B261,GRUNDAVDRAG($B261+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":87408.56,"d":"87409"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!G$3))-JSA($B261,GRUNDAVDRAG($B261+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":97044.56,"d":"97045"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!H$3))-JSA($B261,GRUNDAVDRAG($B261+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":103468.56,"d":"103469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!I$3))-JSA($B261,GRUNDAVDRAG($B261+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B261+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B261+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":120508.56,"d":"120509"}},null,{"$f":"JSA($B261,GRUNDAVDRAG($B261+K$3),Deltagandeskatter!$B$2)","v":19937},{"$f":"JSA($B261,GRUNDAVDRAG($B261+L$3),Deltagandeskatter!$B$2)","v":21543},{"$f":"JSA($B261,GRUNDAVDRAG($B261+M$3),Deltagandeskatter!$B$2)","v":23020},{"$f":"JSA($B261,GRUNDAVDRAG($B261+N$3),Deltagandeskatter!$B$2)","v":23020},{"$f":"JSA($B261,GRUNDAVDRAG($B261+O$3),Deltagandeskatter!$B$2)","v":23020},{"$f":"JSA($B261,GRUNDAVDRAG($B261+P$3),Deltagandeskatter!$B$2)","v":23020},null,22800,17800,13200,13200,13200,13200,null,{"v":55288.03999999999,"d":"55288"},{"v":61744.159999999996,"d":"61744"},{"v":64956.68,"d":"64957"},{"v":66369.95999999999,"d":"66370"},{"v":66048.76000000001,"d":"66049"},{"v":65422.76,"d":"65423"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[21500,258000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!D$3))-JSA($B262,GRUNDAVDRAG($B262+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":55573.36,"d":"55573"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!E$3))-JSA($B262,GRUNDAVDRAG($B262+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":71633.36,"d":"71633"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!F$3))-JSA($B262,GRUNDAVDRAG($B262+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":87693.76,"d":"87694"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!G$3))-JSA($B262,GRUNDAVDRAG($B262+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":97329.76,"d":"97330"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!H$3))-JSA($B262,GRUNDAVDRAG($B262+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":103753.76,"d":"103754"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!I$3))-JSA($B262,GRUNDAVDRAG($B262+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B262+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B262+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":120993.75999999998,"d":"120994"}},null,{"$f":"JSA($B262,GRUNDAVDRAG($B262+K$3),Deltagandeskatter!$B$2)","v":20005},{"$f":"JSA($B262,GRUNDAVDRAG($B262+L$3),Deltagandeskatter!$B$2)","v":21611},{"$f":"JSA($B262,GRUNDAVDRAG($B262+M$3),Deltagandeskatter!$B$2)","v":23056},{"$f":"JSA($B262,GRUNDAVDRAG($B262+N$3),Deltagandeskatter!$B$2)","v":23056},{"$f":"JSA($B262,GRUNDAVDRAG($B262+O$3),Deltagandeskatter!$B$2)","v":23056},{"$f":"JSA($B262,GRUNDAVDRAG($B262+P$3),Deltagandeskatter!$B$2)","v":23056},null,22700,17700,13200,13200,13200,13200,null,{"v":55573.36,"d":"55573"},{"v":62029.48,"d":"62029"},{"v":65241.88,"d":"65242"},{"v":66655.16,"d":"66655"},{"v":66333.95999999999,"d":"66334"},{"v":65907.95999999999,"d":"65908"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.4851999999999898,"d":"49%"}]
[{"v":21583.333333333332,"d":"21583"},259000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!D$3))-JSA($B263,GRUNDAVDRAG($B263+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":55859.67999999999,"d":"55860"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!E$3))-JSA($B263,GRUNDAVDRAG($B263+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":71919.68,"d":"71920"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!F$3))-JSA($B263,GRUNDAVDRAG($B263+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":87978.95999999999,"d":"87979"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!G$3))-JSA($B263,GRUNDAVDRAG($B263+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":97614.95999999999,"d":"97615"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!H$3))-JSA($B263,GRUNDAVDRAG($B263+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":104038.95999999999,"d":"104039"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!I$3))-JSA($B263,GRUNDAVDRAG($B263+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B263+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B263+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":121478.95999999999,"d":"121479"}},null,{"$f":"JSA($B263,GRUNDAVDRAG($B263+K$3),Deltagandeskatter!$B$2)","v":20072},{"$f":"JSA($B263,GRUNDAVDRAG($B263+L$3),Deltagandeskatter!$B$2)","v":21678},{"$f":"JSA($B263,GRUNDAVDRAG($B263+M$3),Deltagandeskatter!$B$2)","v":23092},{"$f":"JSA($B263,GRUNDAVDRAG($B263+N$3),Deltagandeskatter!$B$2)","v":23092},{"$f":"JSA($B263,GRUNDAVDRAG($B263+O$3),Deltagandeskatter!$B$2)","v":23092},{"$f":"JSA($B263,GRUNDAVDRAG($B263+P$3),Deltagandeskatter!$B$2)","v":23092},null,22600,17600,13200,13200,13200,13200,null,{"v":55859.67999999999,"d":"55860"},{"v":62315.799999999996,"d":"62316"},{"v":65527.079999999994,"d":"65527"},{"v":66940.35999999999,"d":"66940"},{"v":66619.16,"d":"66619"},{"v":66393.16,"d":"66393"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":21666.666666666668,"d":"21667"},260000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!D$3))-JSA($B264,GRUNDAVDRAG($B264+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":56145},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!E$3))-JSA($B264,GRUNDAVDRAG($B264+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":72205},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!F$3))-JSA($B264,GRUNDAVDRAG($B264+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":88265.15999999999,"d":"88265"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!G$3))-JSA($B264,GRUNDAVDRAG($B264+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":97901.15999999999,"d":"97901"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!H$3))-JSA($B264,GRUNDAVDRAG($B264+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":104325.15999999999,"d":"104325"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!I$3))-JSA($B264,GRUNDAVDRAG($B264+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B264+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B264+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":121965.16,"d":"121965"}},null,{"$f":"JSA($B264,GRUNDAVDRAG($B264+K$3),Deltagandeskatter!$B$2)","v":20140},{"$f":"JSA($B264,GRUNDAVDRAG($B264+L$3),Deltagandeskatter!$B$2)","v":21746},{"$f":"JSA($B264,GRUNDAVDRAG($B264+M$3),Deltagandeskatter!$B$2)","v":23127},{"$f":"JSA($B264,GRUNDAVDRAG($B264+N$3),Deltagandeskatter!$B$2)","v":23127},{"$f":"JSA($B264,GRUNDAVDRAG($B264+O$3),Deltagandeskatter!$B$2)","v":23127},{"$f":"JSA($B264,GRUNDAVDRAG($B264+P$3),Deltagandeskatter!$B$2)","v":23127},null,22500,17500,13200,13200,13200,13200,null,56145,{"v":62601.12,"d":"62601"},{"v":65813.28,"d":"65813"},{"v":67226.56,"d":"67227"},{"v":66905.35999999999,"d":"66905"},{"v":66879.36000000002,"d":"66879"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000000434,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[21750,261000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!D$3))-JSA($B265,GRUNDAVDRAG($B265+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":56430.31999999999,"d":"56430"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!E$3))-JSA($B265,GRUNDAVDRAG($B265+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":72490.31999999999,"d":"72490"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!F$3))-JSA($B265,GRUNDAVDRAG($B265+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":88550.36,"d":"88550"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!G$3))-JSA($B265,GRUNDAVDRAG($B265+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":98186.36,"d":"98186"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!H$3))-JSA($B265,GRUNDAVDRAG($B265+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":104610.36,"d":"104610"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!I$3))-JSA($B265,GRUNDAVDRAG($B265+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B265+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B265+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":122450.35999999999,"d":"122450"}},null,{"$f":"JSA($B265,GRUNDAVDRAG($B265+K$3),Deltagandeskatter!$B$2)","v":20208},{"$f":"JSA($B265,GRUNDAVDRAG($B265+L$3),Deltagandeskatter!$B$2)","v":21814},{"$f":"JSA($B265,GRUNDAVDRAG($B265+M$3),Deltagandeskatter!$B$2)","v":23163},{"$f":"JSA($B265,GRUNDAVDRAG($B265+N$3),Deltagandeskatter!$B$2)","v":23163},{"$f":"JSA($B265,GRUNDAVDRAG($B265+O$3),Deltagandeskatter!$B$2)","v":23163},{"$f":"JSA($B265,GRUNDAVDRAG($B265+P$3),Deltagandeskatter!$B$2)","v":23163},null,22400,17400,13200,13200,13200,13200,null,{"v":56430.31999999999,"d":"56430"},{"v":62886.439999999995,"d":"62886"},{"v":66098.48000000001,"d":"66098"},{"v":67511.76000000001,"d":"67512"},{"v":67190.56,"d":"67191"},{"v":67364.56,"d":"67365"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":21833.333333333332,"d":"21833"},262000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!D$3))-JSA($B266,GRUNDAVDRAG($B266+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":56715.64,"d":"56716"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!E$3))-JSA($B266,GRUNDAVDRAG($B266+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":72775.64,"d":"72776"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!F$3))-JSA($B266,GRUNDAVDRAG($B266+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":88835.56,"d":"88836"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!G$3))-JSA($B266,GRUNDAVDRAG($B266+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":98471.56,"d":"98472"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!H$3))-JSA($B266,GRUNDAVDRAG($B266+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":104895.56,"d":"104896"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!I$3))-JSA($B266,GRUNDAVDRAG($B266+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B266+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B266+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":122935.56,"d":"122936"}},null,{"$f":"JSA($B266,GRUNDAVDRAG($B266+K$3),Deltagandeskatter!$B$2)","v":20276},{"$f":"JSA($B266,GRUNDAVDRAG($B266+L$3),Deltagandeskatter!$B$2)","v":21882},{"$f":"JSA($B266,GRUNDAVDRAG($B266+M$3),Deltagandeskatter!$B$2)","v":23199},{"$f":"JSA($B266,GRUNDAVDRAG($B266+N$3),Deltagandeskatter!$B$2)","v":23199},{"$f":"JSA($B266,GRUNDAVDRAG($B266+O$3),Deltagandeskatter!$B$2)","v":23199},{"$f":"JSA($B266,GRUNDAVDRAG($B266+P$3),Deltagandeskatter!$B$2)","v":23199},null,22300,17300,13200,13200,13200,13200,null,{"v":56715.64,"d":"56716"},{"v":63171.76,"d":"63172"},{"v":66383.68,"d":"66384"},{"v":67796.95999999999,"d":"67797"},{"v":67475.76000000001,"d":"67476"},{"v":67849.76000000001,"d":"67850"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":21916.666666666668,"d":"21917"},263000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!D$3))-JSA($B267,GRUNDAVDRAG($B267+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":57000.95999999999,"d":"57001"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!E$3))-JSA($B267,GRUNDAVDRAG($B267+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":73060.95999999999,"d":"73061"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!F$3))-JSA($B267,GRUNDAVDRAG($B267+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":89121.76,"d":"89122"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!G$3))-JSA($B267,GRUNDAVDRAG($B267+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":98757.76,"d":"98758"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!H$3))-JSA($B267,GRUNDAVDRAG($B267+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":105181.76,"d":"105182"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!I$3))-JSA($B267,GRUNDAVDRAG($B267+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B267+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B267+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":123421.75999999998,"d":"123422"}},null,{"$f":"JSA($B267,GRUNDAVDRAG($B267+K$3),Deltagandeskatter!$B$2)","v":20344},{"$f":"JSA($B267,GRUNDAVDRAG($B267+L$3),Deltagandeskatter!$B$2)","v":21950},{"$f":"JSA($B267,GRUNDAVDRAG($B267+M$3),Deltagandeskatter!$B$2)","v":23234},{"$f":"JSA($B267,GRUNDAVDRAG($B267+N$3),Deltagandeskatter!$B$2)","v":23234},{"$f":"JSA($B267,GRUNDAVDRAG($B267+O$3),Deltagandeskatter!$B$2)","v":23234},{"$f":"JSA($B267,GRUNDAVDRAG($B267+P$3),Deltagandeskatter!$B$2)","v":23234},null,22200,17200,13200,13200,13200,13200,null,{"v":57000.95999999999,"d":"57001"},{"v":63457.079999999994,"d":"63457"},{"v":66669.88,"d":"66670"},{"v":68083.16,"d":"68083"},{"v":67761.95999999999,"d":"67762"},{"v":68335.95999999999,"d":"68336"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[22000,264000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!D$3))-JSA($B268,GRUNDAVDRAG($B268+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":57287.28,"d":"57287"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!E$3))-JSA($B268,GRUNDAVDRAG($B268+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":73347.28,"d":"73347"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!F$3))-JSA($B268,GRUNDAVDRAG($B268+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":89406.95999999999,"d":"89407"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!G$3))-JSA($B268,GRUNDAVDRAG($B268+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":99042.95999999999,"d":"99043"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!H$3))-JSA($B268,GRUNDAVDRAG($B268+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":105466.95999999999,"d":"105467"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!I$3))-JSA($B268,GRUNDAVDRAG($B268+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B268+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B268+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":123906.95999999999,"d":"123907"}},null,{"$f":"JSA($B268,GRUNDAVDRAG($B268+K$3),Deltagandeskatter!$B$2)","v":20411},{"$f":"JSA($B268,GRUNDAVDRAG($B268+L$3),Deltagandeskatter!$B$2)","v":22017},{"$f":"JSA($B268,GRUNDAVDRAG($B268+M$3),Deltagandeskatter!$B$2)","v":23270},{"$f":"JSA($B268,GRUNDAVDRAG($B268+N$3),Deltagandeskatter!$B$2)","v":23270},{"$f":"JSA($B268,GRUNDAVDRAG($B268+O$3),Deltagandeskatter!$B$2)","v":23270},{"$f":"JSA($B268,GRUNDAVDRAG($B268+P$3),Deltagandeskatter!$B$2)","v":23270},null,22100,17100,13200,13200,13200,13200,null,{"v":57287.28,"d":"57287"},{"v":63743.4,"d":"63743"},{"v":66955.07999999999,"d":"66955"},{"v":68368.35999999999,"d":"68368"},{"v":68047.16,"d":"68047"},{"v":68821.16,"d":"68821"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":22083.333333333332,"d":"22083"},265000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!D$3))-JSA($B269,GRUNDAVDRAG($B269+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":57572.59999999999,"d":"57573"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!E$3))-JSA($B269,GRUNDAVDRAG($B269+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":73632.59999999999,"d":"73633"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!F$3))-JSA($B269,GRUNDAVDRAG($B269+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":89692.15999999999,"d":"89692"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!G$3))-JSA($B269,GRUNDAVDRAG($B269+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":99328.15999999999,"d":"99328"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!H$3))-JSA($B269,GRUNDAVDRAG($B269+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":105752.15999999999,"d":"105752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!I$3))-JSA($B269,GRUNDAVDRAG($B269+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B269+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B269+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":124392.16,"d":"124392"}},null,{"$f":"JSA($B269,GRUNDAVDRAG($B269+K$3),Deltagandeskatter!$B$2)","v":20479},{"$f":"JSA($B269,GRUNDAVDRAG($B269+L$3),Deltagandeskatter!$B$2)","v":22085},{"$f":"JSA($B269,GRUNDAVDRAG($B269+M$3),Deltagandeskatter!$B$2)","v":23306},{"$f":"JSA($B269,GRUNDAVDRAG($B269+N$3),Deltagandeskatter!$B$2)","v":23306},{"$f":"JSA($B269,GRUNDAVDRAG($B269+O$3),Deltagandeskatter!$B$2)","v":23306},{"$f":"JSA($B269,GRUNDAVDRAG($B269+P$3),Deltagandeskatter!$B$2)","v":23306},null,22000,17000,13200,13200,13200,13200,null,{"v":57572.59999999999,"d":"57573"},{"v":64028.719999999994,"d":"64029"},{"v":67240.28,"d":"67240"},{"v":68653.56,"d":"68654"},{"v":68332.35999999999,"d":"68332"},{"v":69306.36000000002,"d":"69306"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":22166.666666666668,"d":"22167"},266000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!D$3))-JSA($B270,GRUNDAVDRAG($B270+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":57857.92,"d":"57858"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!E$3))-JSA($B270,GRUNDAVDRAG($B270+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":73917.92,"d":"73918"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!F$3))-JSA($B270,GRUNDAVDRAG($B270+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":89978.36,"d":"89978"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!G$3))-JSA($B270,GRUNDAVDRAG($B270+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":99614.36,"d":"99614"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!H$3))-JSA($B270,GRUNDAVDRAG($B270+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":106038.36,"d":"106038"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!I$3))-JSA($B270,GRUNDAVDRAG($B270+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B270+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B270+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":124878.35999999999,"d":"124878"}},null,{"$f":"JSA($B270,GRUNDAVDRAG($B270+K$3),Deltagandeskatter!$B$2)","v":20547},{"$f":"JSA($B270,GRUNDAVDRAG($B270+L$3),Deltagandeskatter!$B$2)","v":22153},{"$f":"JSA($B270,GRUNDAVDRAG($B270+M$3),Deltagandeskatter!$B$2)","v":23341},{"$f":"JSA($B270,GRUNDAVDRAG($B270+N$3),Deltagandeskatter!$B$2)","v":23341},{"$f":"JSA($B270,GRUNDAVDRAG($B270+O$3),Deltagandeskatter!$B$2)","v":23341},{"$f":"JSA($B270,GRUNDAVDRAG($B270+P$3),Deltagandeskatter!$B$2)","v":23341},null,21900,16900,13200,13200,13200,13200,null,{"v":57857.92,"d":"57858"},{"v":64314.04,"d":"64314"},{"v":67526.48000000001,"d":"67526"},{"v":68939.76000000001,"d":"68940"},{"v":68618.56,"d":"68619"},{"v":69792.56,"d":"69793"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[22250,267000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!D$3))-JSA($B271,GRUNDAVDRAG($B271+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":58143.23999999999,"d":"58143"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!E$3))-JSA($B271,GRUNDAVDRAG($B271+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":74203.23999999999,"d":"74203"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!F$3))-JSA($B271,GRUNDAVDRAG($B271+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":90263.56,"d":"90264"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!G$3))-JSA($B271,GRUNDAVDRAG($B271+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":99899.56,"d":"99900"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!H$3))-JSA($B271,GRUNDAVDRAG($B271+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":106323.56,"d":"106324"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!I$3))-JSA($B271,GRUNDAVDRAG($B271+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B271+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B271+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":125363.56,"d":"125364"}},null,{"$f":"JSA($B271,GRUNDAVDRAG($B271+K$3),Deltagandeskatter!$B$2)","v":20615},{"$f":"JSA($B271,GRUNDAVDRAG($B271+L$3),Deltagandeskatter!$B$2)","v":22221},{"$f":"JSA($B271,GRUNDAVDRAG($B271+M$3),Deltagandeskatter!$B$2)","v":23377},{"$f":"JSA($B271,GRUNDAVDRAG($B271+N$3),Deltagandeskatter!$B$2)","v":23377},{"$f":"JSA($B271,GRUNDAVDRAG($B271+O$3),Deltagandeskatter!$B$2)","v":23377},{"$f":"JSA($B271,GRUNDAVDRAG($B271+P$3),Deltagandeskatter!$B$2)","v":23377},null,21800,16800,13200,13200,13200,13200,null,{"v":58143.23999999999,"d":"58143"},{"v":64599.35999999999,"d":"64599"},{"v":67811.68,"d":"67812"},{"v":69224.95999999999,"d":"69225"},{"v":68903.76000000001,"d":"68904"},{"v":70277.76000000001,"d":"70278"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":22333.333333333332,"d":"22333"},268000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!D$3))-JSA($B272,GRUNDAVDRAG($B272+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":58429.56,"d":"58430"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!E$3))-JSA($B272,GRUNDAVDRAG($B272+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":74489.56,"d":"74490"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!F$3))-JSA($B272,GRUNDAVDRAG($B272+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":90548.76,"d":"90549"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!G$3))-JSA($B272,GRUNDAVDRAG($B272+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":100184.76,"d":"100185"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!H$3))-JSA($B272,GRUNDAVDRAG($B272+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":106608.76,"d":"106609"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!I$3))-JSA($B272,GRUNDAVDRAG($B272+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B272+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B272+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":125848.75999999998,"d":"125849"}},null,{"$f":"JSA($B272,GRUNDAVDRAG($B272+K$3),Deltagandeskatter!$B$2)","v":20682},{"$f":"JSA($B272,GRUNDAVDRAG($B272+L$3),Deltagandeskatter!$B$2)","v":22288},{"$f":"JSA($B272,GRUNDAVDRAG($B272+M$3),Deltagandeskatter!$B$2)","v":23413},{"$f":"JSA($B272,GRUNDAVDRAG($B272+N$3),Deltagandeskatter!$B$2)","v":23413},{"$f":"JSA($B272,GRUNDAVDRAG($B272+O$3),Deltagandeskatter!$B$2)","v":23413},{"$f":"JSA($B272,GRUNDAVDRAG($B272+P$3),Deltagandeskatter!$B$2)","v":23413},null,21700,16700,13200,13200,13200,13200,null,{"v":58429.56,"d":"58430"},{"v":64885.68,"d":"64886"},{"v":68096.88,"d":"68097"},{"v":69510.16,"d":"69510"},{"v":69188.95999999999,"d":"69189"},{"v":70762.95999999999,"d":"70763"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":22416.666666666668,"d":"22417"},269000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!D$3))-JSA($B273,GRUNDAVDRAG($B273+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":58714.87999999999,"d":"58715"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!E$3))-JSA($B273,GRUNDAVDRAG($B273+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":74774.87999999999,"d":"74775"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!F$3))-JSA($B273,GRUNDAVDRAG($B273+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":90834.95999999999,"d":"90835"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!G$3))-JSA($B273,GRUNDAVDRAG($B273+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":100470.95999999999,"d":"100471"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!H$3))-JSA($B273,GRUNDAVDRAG($B273+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":106894.95999999999,"d":"106895"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!I$3))-JSA($B273,GRUNDAVDRAG($B273+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B273+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B273+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":126334.95999999999,"d":"126335"}},null,{"$f":"JSA($B273,GRUNDAVDRAG($B273+K$3),Deltagandeskatter!$B$2)","v":20750},{"$f":"JSA($B273,GRUNDAVDRAG($B273+L$3),Deltagandeskatter!$B$2)","v":22356},{"$f":"JSA($B273,GRUNDAVDRAG($B273+M$3),Deltagandeskatter!$B$2)","v":23448},{"$f":"JSA($B273,GRUNDAVDRAG($B273+N$3),Deltagandeskatter!$B$2)","v":23448},{"$f":"JSA($B273,GRUNDAVDRAG($B273+O$3),Deltagandeskatter!$B$2)","v":23448},{"$f":"JSA($B273,GRUNDAVDRAG($B273+P$3),Deltagandeskatter!$B$2)","v":23448},null,21600,16600,13200,13200,13200,13200,null,{"v":58714.87999999999,"d":"58715"},{"v":65170.99999999999,"d":"65171"},{"v":68383.07999999999,"d":"68383"},{"v":69796.35999999999,"d":"69796"},{"v":69475.16,"d":"69475"},{"v":71249.16,"d":"71249"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[22500,270000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!D$3))-JSA($B274,GRUNDAVDRAG($B274+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":59000.2,"d":"59000"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!E$3))-JSA($B274,GRUNDAVDRAG($B274+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":75060.2,"d":"75060"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!F$3))-JSA($B274,GRUNDAVDRAG($B274+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":91120.15999999999,"d":"91120"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!G$3))-JSA($B274,GRUNDAVDRAG($B274+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":100756.15999999999,"d":"100756"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!H$3))-JSA($B274,GRUNDAVDRAG($B274+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":107180.15999999999,"d":"107180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!I$3))-JSA($B274,GRUNDAVDRAG($B274+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B274+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B274+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":126820.16,"d":"126820"}},null,{"$f":"JSA($B274,GRUNDAVDRAG($B274+K$3),Deltagandeskatter!$B$2)","v":20818},{"$f":"JSA($B274,GRUNDAVDRAG($B274+L$3),Deltagandeskatter!$B$2)","v":22424},{"$f":"JSA($B274,GRUNDAVDRAG($B274+M$3),Deltagandeskatter!$B$2)","v":23484},{"$f":"JSA($B274,GRUNDAVDRAG($B274+N$3),Deltagandeskatter!$B$2)","v":23484},{"$f":"JSA($B274,GRUNDAVDRAG($B274+O$3),Deltagandeskatter!$B$2)","v":23484},{"$f":"JSA($B274,GRUNDAVDRAG($B274+P$3),Deltagandeskatter!$B$2)","v":23484},null,21500,16500,13200,13200,13200,13200,null,{"v":59000.2,"d":"59000"},{"v":65456.32,"d":"65456"},{"v":68668.28,"d":"68668"},{"v":70081.56,"d":"70082"},{"v":69760.35999999999,"d":"69760"},{"v":71734.36000000002,"d":"71734"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":22583.333333333332,"d":"22583"},271000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!D$3))-JSA($B275,GRUNDAVDRAG($B275+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":59285.51999999999,"d":"59286"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!E$3))-JSA($B275,GRUNDAVDRAG($B275+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":75345.51999999999,"d":"75346"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!F$3))-JSA($B275,GRUNDAVDRAG($B275+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":91405.36,"d":"91405"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!G$3))-JSA($B275,GRUNDAVDRAG($B275+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":101041.36,"d":"101041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!H$3))-JSA($B275,GRUNDAVDRAG($B275+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":107465.36,"d":"107465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!I$3))-JSA($B275,GRUNDAVDRAG($B275+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B275+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B275+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":127305.35999999999,"d":"127305"}},null,{"$f":"JSA($B275,GRUNDAVDRAG($B275+K$3),Deltagandeskatter!$B$2)","v":20886},{"$f":"JSA($B275,GRUNDAVDRAG($B275+L$3),Deltagandeskatter!$B$2)","v":22492},{"$f":"JSA($B275,GRUNDAVDRAG($B275+M$3),Deltagandeskatter!$B$2)","v":23520},{"$f":"JSA($B275,GRUNDAVDRAG($B275+N$3),Deltagandeskatter!$B$2)","v":23520},{"$f":"JSA($B275,GRUNDAVDRAG($B275+O$3),Deltagandeskatter!$B$2)","v":23520},{"$f":"JSA($B275,GRUNDAVDRAG($B275+P$3),Deltagandeskatter!$B$2)","v":23520},null,21400,16400,13200,13200,13200,13200,null,{"v":59285.51999999999,"d":"59286"},{"v":65741.63999999998,"d":"65742"},{"v":68953.48000000001,"d":"68953"},{"v":70366.76000000001,"d":"70367"},{"v":70045.56,"d":"70046"},{"v":72219.56,"d":"72220"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28531999999998514,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":22666.666666666668,"d":"22667"},272000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!D$3))-JSA($B276,GRUNDAVDRAG($B276+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":59570.84,"d":"59571"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!E$3))-JSA($B276,GRUNDAVDRAG($B276+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":75630.84,"d":"75631"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!F$3))-JSA($B276,GRUNDAVDRAG($B276+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":91691.56,"d":"91692"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!G$3))-JSA($B276,GRUNDAVDRAG($B276+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":101327.56,"d":"101328"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!H$3))-JSA($B276,GRUNDAVDRAG($B276+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":107751.56,"d":"107752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!I$3))-JSA($B276,GRUNDAVDRAG($B276+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B276+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B276+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":127791.56,"d":"127792"}},null,{"$f":"JSA($B276,GRUNDAVDRAG($B276+K$3),Deltagandeskatter!$B$2)","v":20954},{"$f":"JSA($B276,GRUNDAVDRAG($B276+L$3),Deltagandeskatter!$B$2)","v":22560},{"$f":"JSA($B276,GRUNDAVDRAG($B276+M$3),Deltagandeskatter!$B$2)","v":23555},{"$f":"JSA($B276,GRUNDAVDRAG($B276+N$3),Deltagandeskatter!$B$2)","v":23555},{"$f":"JSA($B276,GRUNDAVDRAG($B276+O$3),Deltagandeskatter!$B$2)","v":23555},{"$f":"JSA($B276,GRUNDAVDRAG($B276+P$3),Deltagandeskatter!$B$2)","v":23555},null,21300,16300,13200,13200,13200,13200,null,{"v":59570.84,"d":"59571"},{"v":66026.95999999999,"d":"66027"},{"v":69239.68,"d":"69240"},{"v":70652.95999999999,"d":"70653"},{"v":70331.76000000001,"d":"70332"},{"v":72705.76000000001,"d":"72706"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[22750,273000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!D$3))-JSA($B277,GRUNDAVDRAG($B277+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":59857.16,"d":"59857"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!E$3))-JSA($B277,GRUNDAVDRAG($B277+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":75917.15999999999,"d":"75917"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!F$3))-JSA($B277,GRUNDAVDRAG($B277+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":91976.76,"d":"91977"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!G$3))-JSA($B277,GRUNDAVDRAG($B277+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":101612.76,"d":"101613"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!H$3))-JSA($B277,GRUNDAVDRAG($B277+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":108036.75999999998,"d":"108037"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!I$3))-JSA($B277,GRUNDAVDRAG($B277+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B277+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B277+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":128276.75999999998,"d":"128277"}},null,{"$f":"JSA($B277,GRUNDAVDRAG($B277+K$3),Deltagandeskatter!$B$2)","v":21021},{"$f":"JSA($B277,GRUNDAVDRAG($B277+L$3),Deltagandeskatter!$B$2)","v":22627},{"$f":"JSA($B277,GRUNDAVDRAG($B277+M$3),Deltagandeskatter!$B$2)","v":23591},{"$f":"JSA($B277,GRUNDAVDRAG($B277+N$3),Deltagandeskatter!$B$2)","v":23591},{"$f":"JSA($B277,GRUNDAVDRAG($B277+O$3),Deltagandeskatter!$B$2)","v":23591},{"$f":"JSA($B277,GRUNDAVDRAG($B277+P$3),Deltagandeskatter!$B$2)","v":23591},null,21200,16200,13200,13200,13200,13200,null,{"v":59857.16,"d":"59857"},{"v":66313.27999999998,"d":"66313"},{"v":69524.88,"d":"69525"},{"v":70938.16,"d":"70938"},{"v":70616.95999999999,"d":"70617"},{"v":73190.95999999999,"d":"73191"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":22833.333333333332,"d":"22833"},274000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!D$3))-JSA($B278,GRUNDAVDRAG($B278+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":60142.479999999996,"d":"60142"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!E$3))-JSA($B278,GRUNDAVDRAG($B278+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":76202.48,"d":"76202"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!F$3))-JSA($B278,GRUNDAVDRAG($B278+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":92261.95999999999,"d":"92262"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!G$3))-JSA($B278,GRUNDAVDRAG($B278+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":101897.95999999999,"d":"101898"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!H$3))-JSA($B278,GRUNDAVDRAG($B278+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":108321.95999999999,"d":"108322"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!I$3))-JSA($B278,GRUNDAVDRAG($B278+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B278+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B278+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":128761.95999999999,"d":"128762"}},null,{"$f":"JSA($B278,GRUNDAVDRAG($B278+K$3),Deltagandeskatter!$B$2)","v":21089},{"$f":"JSA($B278,GRUNDAVDRAG($B278+L$3),Deltagandeskatter!$B$2)","v":22695},{"$f":"JSA($B278,GRUNDAVDRAG($B278+M$3),Deltagandeskatter!$B$2)","v":23627},{"$f":"JSA($B278,GRUNDAVDRAG($B278+N$3),Deltagandeskatter!$B$2)","v":23627},{"$f":"JSA($B278,GRUNDAVDRAG($B278+O$3),Deltagandeskatter!$B$2)","v":23627},{"$f":"JSA($B278,GRUNDAVDRAG($B278+P$3),Deltagandeskatter!$B$2)","v":23627},null,21100,16100,13200,13200,13200,13200,null,{"v":60142.479999999996,"d":"60142"},{"v":66598.59999999999,"d":"66599"},{"v":69810.07999999999,"d":"69810"},{"v":71223.35999999999,"d":"71223"},{"v":70902.16,"d":"70902"},{"v":73676.16,"d":"73676"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":22916.666666666668,"d":"22917"},275000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!D$3))-JSA($B279,GRUNDAVDRAG($B279+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":60427.8,"d":"60428"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!E$3))-JSA($B279,GRUNDAVDRAG($B279+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":76487.79999999999,"d":"76488"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!F$3))-JSA($B279,GRUNDAVDRAG($B279+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":92548.15999999999,"d":"92548"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!G$3))-JSA($B279,GRUNDAVDRAG($B279+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":102184.15999999999,"d":"102184"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!H$3))-JSA($B279,GRUNDAVDRAG($B279+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":108608.16,"d":"108608"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!I$3))-JSA($B279,GRUNDAVDRAG($B279+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B279+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B279+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":129248.16,"d":"129248"}},null,{"$f":"JSA($B279,GRUNDAVDRAG($B279+K$3),Deltagandeskatter!$B$2)","v":21157},{"$f":"JSA($B279,GRUNDAVDRAG($B279+L$3),Deltagandeskatter!$B$2)","v":22763},{"$f":"JSA($B279,GRUNDAVDRAG($B279+M$3),Deltagandeskatter!$B$2)","v":23662},{"$f":"JSA($B279,GRUNDAVDRAG($B279+N$3),Deltagandeskatter!$B$2)","v":23662},{"$f":"JSA($B279,GRUNDAVDRAG($B279+O$3),Deltagandeskatter!$B$2)","v":23662},{"$f":"JSA($B279,GRUNDAVDRAG($B279+P$3),Deltagandeskatter!$B$2)","v":23662},null,21000,16000,13200,13200,13200,13200,null,{"v":60427.8,"d":"60428"},{"v":66883.91999999998,"d":"66884"},{"v":70096.28,"d":"70096"},{"v":71509.56,"d":"71510"},{"v":71188.36000000002,"d":"71188"},{"v":74162.36000000002,"d":"74162"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[23000,276000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!D$3))-JSA($B280,GRUNDAVDRAG($B280+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":60713.119999999995,"d":"60713"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!E$3))-JSA($B280,GRUNDAVDRAG($B280+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":76773.12,"d":"76773"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!F$3))-JSA($B280,GRUNDAVDRAG($B280+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":92833.36,"d":"92833"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!G$3))-JSA($B280,GRUNDAVDRAG($B280+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":102469.36,"d":"102469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!H$3))-JSA($B280,GRUNDAVDRAG($B280+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":108893.35999999999,"d":"108893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!I$3))-JSA($B280,GRUNDAVDRAG($B280+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B280+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B280+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":129733.35999999999,"d":"129733"}},null,{"$f":"JSA($B280,GRUNDAVDRAG($B280+K$3),Deltagandeskatter!$B$2)","v":21225},{"$f":"JSA($B280,GRUNDAVDRAG($B280+L$3),Deltagandeskatter!$B$2)","v":22831},{"$f":"JSA($B280,GRUNDAVDRAG($B280+M$3),Deltagandeskatter!$B$2)","v":23698},{"$f":"JSA($B280,GRUNDAVDRAG($B280+N$3),Deltagandeskatter!$B$2)","v":23698},{"$f":"JSA($B280,GRUNDAVDRAG($B280+O$3),Deltagandeskatter!$B$2)","v":23698},{"$f":"JSA($B280,GRUNDAVDRAG($B280+P$3),Deltagandeskatter!$B$2)","v":23698},null,20900,15900,13200,13200,13200,13200,null,{"v":60713.119999999995,"d":"60713"},{"v":67169.23999999999,"d":"67169"},{"v":70381.48000000001,"d":"70381"},{"v":71794.76000000001,"d":"71795"},{"v":71473.56,"d":"71474"},{"v":74647.56,"d":"74648"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":23083.333333333332,"d":"23083"},277000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!D$3))-JSA($B281,GRUNDAVDRAG($B281+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":60999.44,"d":"60999"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!E$3))-JSA($B281,GRUNDAVDRAG($B281+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":77059.44,"d":"77059"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!F$3))-JSA($B281,GRUNDAVDRAG($B281+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":93118.56,"d":"93119"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!G$3))-JSA($B281,GRUNDAVDRAG($B281+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":102754.56,"d":"102755"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!H$3))-JSA($B281,GRUNDAVDRAG($B281+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":109178.56,"d":"109179"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!I$3))-JSA($B281,GRUNDAVDRAG($B281+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B281+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B281+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":130218.56,"d":"130219"}},null,{"$f":"JSA($B281,GRUNDAVDRAG($B281+K$3),Deltagandeskatter!$B$2)","v":21292},{"$f":"JSA($B281,GRUNDAVDRAG($B281+L$3),Deltagandeskatter!$B$2)","v":22898},{"$f":"JSA($B281,GRUNDAVDRAG($B281+M$3),Deltagandeskatter!$B$2)","v":23734},{"$f":"JSA($B281,GRUNDAVDRAG($B281+N$3),Deltagandeskatter!$B$2)","v":23734},{"$f":"JSA($B281,GRUNDAVDRAG($B281+O$3),Deltagandeskatter!$B$2)","v":23734},{"$f":"JSA($B281,GRUNDAVDRAG($B281+P$3),Deltagandeskatter!$B$2)","v":23734},null,20800,15800,13200,13200,13200,13200,null,{"v":60999.44,"d":"60999"},{"v":67455.56,"d":"67456"},{"v":70666.68,"d":"70667"},{"v":72079.95999999999,"d":"72080"},{"v":71758.76000000001,"d":"71759"},{"v":75132.76000000001,"d":"75133"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":23166.666666666668,"d":"23167"},278000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!D$3))-JSA($B282,GRUNDAVDRAG($B282+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":61284.759999999995,"d":"61285"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!E$3))-JSA($B282,GRUNDAVDRAG($B282+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":77344.76,"d":"77345"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!F$3))-JSA($B282,GRUNDAVDRAG($B282+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":93404.76,"d":"93405"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!G$3))-JSA($B282,GRUNDAVDRAG($B282+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":103040.76,"d":"103041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!H$3))-JSA($B282,GRUNDAVDRAG($B282+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":109464.75999999998,"d":"109465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!I$3))-JSA($B282,GRUNDAVDRAG($B282+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B282+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B282+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":130704.75999999998,"d":"130705"}},null,{"$f":"JSA($B282,GRUNDAVDRAG($B282+K$3),Deltagandeskatter!$B$2)","v":21360},{"$f":"JSA($B282,GRUNDAVDRAG($B282+L$3),Deltagandeskatter!$B$2)","v":22966},{"$f":"JSA($B282,GRUNDAVDRAG($B282+M$3),Deltagandeskatter!$B$2)","v":23769},{"$f":"JSA($B282,GRUNDAVDRAG($B282+N$3),Deltagandeskatter!$B$2)","v":23769},{"$f":"JSA($B282,GRUNDAVDRAG($B282+O$3),Deltagandeskatter!$B$2)","v":23769},{"$f":"JSA($B282,GRUNDAVDRAG($B282+P$3),Deltagandeskatter!$B$2)","v":23769},null,20700,15700,13200,13200,13200,13200,null,{"v":61284.759999999995,"d":"61285"},{"v":67740.87999999999,"d":"67741"},{"v":70952.88,"d":"70953"},{"v":72366.16,"d":"72366"},{"v":72044.95999999999,"d":"72045"},{"v":75618.95999999999,"d":"75619"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[23250,279000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!D$3))-JSA($B283,GRUNDAVDRAG($B283+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":61570.08,"d":"61570"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!E$3))-JSA($B283,GRUNDAVDRAG($B283+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":77630.08,"d":"77630"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!F$3))-JSA($B283,GRUNDAVDRAG($B283+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":93689.95999999999,"d":"93690"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!G$3))-JSA($B283,GRUNDAVDRAG($B283+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":103325.95999999999,"d":"103326"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!H$3))-JSA($B283,GRUNDAVDRAG($B283+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":109749.95999999999,"d":"109750"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!I$3))-JSA($B283,GRUNDAVDRAG($B283+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B283+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B283+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":131189.96,"d":"131190"}},null,{"$f":"JSA($B283,GRUNDAVDRAG($B283+K$3),Deltagandeskatter!$B$2)","v":21428},{"$f":"JSA($B283,GRUNDAVDRAG($B283+L$3),Deltagandeskatter!$B$2)","v":23034},{"$f":"JSA($B283,GRUNDAVDRAG($B283+M$3),Deltagandeskatter!$B$2)","v":23805},{"$f":"JSA($B283,GRUNDAVDRAG($B283+N$3),Deltagandeskatter!$B$2)","v":23805},{"$f":"JSA($B283,GRUNDAVDRAG($B283+O$3),Deltagandeskatter!$B$2)","v":23805},{"$f":"JSA($B283,GRUNDAVDRAG($B283+P$3),Deltagandeskatter!$B$2)","v":23805},null,20600,15600,13200,13200,13200,13200,null,{"v":61570.08,"d":"61570"},{"v":68026.2,"d":"68026"},{"v":71238.07999999999,"d":"71238"},{"v":72651.35999999999,"d":"72651"},{"v":72330.16,"d":"72330"},{"v":76104.16,"d":"76104"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":23333.333333333332,"d":"23333"},280000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!D$3))-JSA($B284,GRUNDAVDRAG($B284+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":61855.399999999994,"d":"61855"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!E$3))-JSA($B284,GRUNDAVDRAG($B284+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":77915.4,"d":"77915"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!F$3))-JSA($B284,GRUNDAVDRAG($B284+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":93976.15999999999,"d":"93976"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!G$3))-JSA($B284,GRUNDAVDRAG($B284+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":103612.15999999999,"d":"103612"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!H$3))-JSA($B284,GRUNDAVDRAG($B284+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":110036.16,"d":"110036"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!I$3))-JSA($B284,GRUNDAVDRAG($B284+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B284+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B284+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":131676.16,"d":"131676"}},null,{"$f":"JSA($B284,GRUNDAVDRAG($B284+K$3),Deltagandeskatter!$B$2)","v":21496},{"$f":"JSA($B284,GRUNDAVDRAG($B284+L$3),Deltagandeskatter!$B$2)","v":23102},{"$f":"JSA($B284,GRUNDAVDRAG($B284+M$3),Deltagandeskatter!$B$2)","v":23840},{"$f":"JSA($B284,GRUNDAVDRAG($B284+N$3),Deltagandeskatter!$B$2)","v":23840},{"$f":"JSA($B284,GRUNDAVDRAG($B284+O$3),Deltagandeskatter!$B$2)","v":23840},{"$f":"JSA($B284,GRUNDAVDRAG($B284+P$3),Deltagandeskatter!$B$2)","v":23840},null,20500,15500,13200,13200,13200,13200,null,{"v":61855.399999999994,"d":"61855"},{"v":68311.51999999999,"d":"68312"},{"v":71524.28,"d":"71524"},{"v":72937.56,"d":"72938"},{"v":72616.36000000002,"d":"72616"},{"v":76590.36000000002,"d":"76590"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":23416.666666666668,"d":"23417"},281000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!D$3))-JSA($B285,GRUNDAVDRAG($B285+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":62141.72,"d":"62142"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!E$3))-JSA($B285,GRUNDAVDRAG($B285+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":78201.72,"d":"78202"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!F$3))-JSA($B285,GRUNDAVDRAG($B285+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":94261.36,"d":"94261"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!G$3))-JSA($B285,GRUNDAVDRAG($B285+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":103897.36,"d":"103897"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!H$3))-JSA($B285,GRUNDAVDRAG($B285+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":110321.35999999999,"d":"110321"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!I$3))-JSA($B285,GRUNDAVDRAG($B285+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B285+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B285+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":132161.36,"d":"132161"}},null,{"$f":"JSA($B285,GRUNDAVDRAG($B285+K$3),Deltagandeskatter!$B$2)","v":21563},{"$f":"JSA($B285,GRUNDAVDRAG($B285+L$3),Deltagandeskatter!$B$2)","v":23169},{"$f":"JSA($B285,GRUNDAVDRAG($B285+M$3),Deltagandeskatter!$B$2)","v":23876},{"$f":"JSA($B285,GRUNDAVDRAG($B285+N$3),Deltagandeskatter!$B$2)","v":23876},{"$f":"JSA($B285,GRUNDAVDRAG($B285+O$3),Deltagandeskatter!$B$2)","v":23876},{"$f":"JSA($B285,GRUNDAVDRAG($B285+P$3),Deltagandeskatter!$B$2)","v":23876},null,20400,15400,13200,13200,13200,13200,null,{"v":62141.72,"d":"62142"},{"v":68597.84,"d":"68598"},{"v":71809.48000000001,"d":"71809"},{"v":73222.76000000001,"d":"73223"},{"v":72901.56,"d":"72902"},{"v":77075.56,"d":"77076"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[23500,282000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!D$3))-JSA($B286,GRUNDAVDRAG($B286+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":62427.03999999999,"d":"62427"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!E$3))-JSA($B286,GRUNDAVDRAG($B286+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":78487.04,"d":"78487"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!F$3))-JSA($B286,GRUNDAVDRAG($B286+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":94546.56,"d":"94547"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!G$3))-JSA($B286,GRUNDAVDRAG($B286+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":104182.56,"d":"104183"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!H$3))-JSA($B286,GRUNDAVDRAG($B286+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":110606.56,"d":"110607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!I$3))-JSA($B286,GRUNDAVDRAG($B286+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B286+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B286+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":132646.56,"d":"132647"}},null,{"$f":"JSA($B286,GRUNDAVDRAG($B286+K$3),Deltagandeskatter!$B$2)","v":21631},{"$f":"JSA($B286,GRUNDAVDRAG($B286+L$3),Deltagandeskatter!$B$2)","v":23237},{"$f":"JSA($B286,GRUNDAVDRAG($B286+M$3),Deltagandeskatter!$B$2)","v":23912},{"$f":"JSA($B286,GRUNDAVDRAG($B286+N$3),Deltagandeskatter!$B$2)","v":23912},{"$f":"JSA($B286,GRUNDAVDRAG($B286+O$3),Deltagandeskatter!$B$2)","v":23912},{"$f":"JSA($B286,GRUNDAVDRAG($B286+P$3),Deltagandeskatter!$B$2)","v":23912},null,20300,15300,13200,13200,13200,13200,null,{"v":62427.03999999999,"d":"62427"},{"v":68883.15999999999,"d":"68883"},{"v":72094.68,"d":"72095"},{"v":73507.95999999999,"d":"73508"},{"v":73186.76000000001,"d":"73187"},{"v":77560.76000000001,"d":"77561"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":23583.333333333332,"d":"23583"},283000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!D$3))-JSA($B287,GRUNDAVDRAG($B287+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":62712.36,"d":"62712"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!E$3))-JSA($B287,GRUNDAVDRAG($B287+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":78772.36,"d":"78772"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!F$3))-JSA($B287,GRUNDAVDRAG($B287+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":94832.76,"d":"94833"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!G$3))-JSA($B287,GRUNDAVDRAG($B287+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":104468.76,"d":"104469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!H$3))-JSA($B287,GRUNDAVDRAG($B287+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":110892.75999999998,"d":"110893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!I$3))-JSA($B287,GRUNDAVDRAG($B287+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B287+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B287+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":133132.75999999998,"d":"133133"}},null,{"$f":"JSA($B287,GRUNDAVDRAG($B287+K$3),Deltagandeskatter!$B$2)","v":21699},{"$f":"JSA($B287,GRUNDAVDRAG($B287+L$3),Deltagandeskatter!$B$2)","v":23305},{"$f":"JSA($B287,GRUNDAVDRAG($B287+M$3),Deltagandeskatter!$B$2)","v":23947},{"$f":"JSA($B287,GRUNDAVDRAG($B287+N$3),Deltagandeskatter!$B$2)","v":23947},{"$f":"JSA($B287,GRUNDAVDRAG($B287+O$3),Deltagandeskatter!$B$2)","v":23947},{"$f":"JSA($B287,GRUNDAVDRAG($B287+P$3),Deltagandeskatter!$B$2)","v":23947},null,20200,15200,13200,13200,13200,13200,null,{"v":62712.36,"d":"62712"},{"v":69168.48,"d":"69168"},{"v":72380.88,"d":"72381"},{"v":73794.16,"d":"73794"},{"v":73472.95999999999,"d":"73473"},{"v":78046.95999999999,"d":"78047"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":23666.666666666668,"d":"23667"},284000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!D$3))-JSA($B288,GRUNDAVDRAG($B288+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":62997.67999999999,"d":"62998"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!E$3))-JSA($B288,GRUNDAVDRAG($B288+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":79057.68,"d":"79058"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!F$3))-JSA($B288,GRUNDAVDRAG($B288+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":95117.95999999999,"d":"95118"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!G$3))-JSA($B288,GRUNDAVDRAG($B288+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":104753.95999999999,"d":"104754"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!H$3))-JSA($B288,GRUNDAVDRAG($B288+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":111177.95999999999,"d":"111178"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!I$3))-JSA($B288,GRUNDAVDRAG($B288+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B288+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B288+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":133617.96,"d":"133618"}},null,{"$f":"JSA($B288,GRUNDAVDRAG($B288+K$3),Deltagandeskatter!$B$2)","v":21767},{"$f":"JSA($B288,GRUNDAVDRAG($B288+L$3),Deltagandeskatter!$B$2)","v":23373},{"$f":"JSA($B288,GRUNDAVDRAG($B288+M$3),Deltagandeskatter!$B$2)","v":23983},{"$f":"JSA($B288,GRUNDAVDRAG($B288+N$3),Deltagandeskatter!$B$2)","v":23983},{"$f":"JSA($B288,GRUNDAVDRAG($B288+O$3),Deltagandeskatter!$B$2)","v":23983},{"$f":"JSA($B288,GRUNDAVDRAG($B288+P$3),Deltagandeskatter!$B$2)","v":23983},null,20100,15100,13200,13200,13200,13200,null,{"v":62997.67999999999,"d":"62998"},{"v":69453.79999999999,"d":"69454"},{"v":72666.07999999999,"d":"72666"},{"v":74079.35999999999,"d":"74079"},{"v":73758.16,"d":"73758"},{"v":78532.16,"d":"78532"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[23750,285000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!D$3))-JSA($B289,GRUNDAVDRAG($B289+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":63283},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!E$3))-JSA($B289,GRUNDAVDRAG($B289+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":79343},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!F$3))-JSA($B289,GRUNDAVDRAG($B289+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":95403.15999999999,"d":"95403"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!G$3))-JSA($B289,GRUNDAVDRAG($B289+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":105039.15999999999,"d":"105039"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!H$3))-JSA($B289,GRUNDAVDRAG($B289+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":111463.16,"d":"111463"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!I$3))-JSA($B289,GRUNDAVDRAG($B289+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B289+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B289+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":134103.16,"d":"134103"}},null,{"$f":"JSA($B289,GRUNDAVDRAG($B289+K$3),Deltagandeskatter!$B$2)","v":21835},{"$f":"JSA($B289,GRUNDAVDRAG($B289+L$3),Deltagandeskatter!$B$2)","v":23441},{"$f":"JSA($B289,GRUNDAVDRAG($B289+M$3),Deltagandeskatter!$B$2)","v":24019},{"$f":"JSA($B289,GRUNDAVDRAG($B289+N$3),Deltagandeskatter!$B$2)","v":24019},{"$f":"JSA($B289,GRUNDAVDRAG($B289+O$3),Deltagandeskatter!$B$2)","v":24019},{"$f":"JSA($B289,GRUNDAVDRAG($B289+P$3),Deltagandeskatter!$B$2)","v":24019},null,20000,15000,13200,13200,13200,13200,null,63283,{"v":69739.12,"d":"69739"},{"v":72951.28,"d":"72951"},{"v":74364.56,"d":"74365"},{"v":74043.36000000002,"d":"74043"},{"v":79017.36000000002,"d":"79017"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":23833.333333333332,"d":"23833"},286000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!D$3))-JSA($B290,GRUNDAVDRAG($B290+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":63569.31999999999,"d":"63569"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!E$3))-JSA($B290,GRUNDAVDRAG($B290+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":79629.31999999999,"d":"79629"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!F$3))-JSA($B290,GRUNDAVDRAG($B290+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":95689.36,"d":"95689"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!G$3))-JSA($B290,GRUNDAVDRAG($B290+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":105325.36,"d":"105325"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!H$3))-JSA($B290,GRUNDAVDRAG($B290+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":111749.35999999999,"d":"111749"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!I$3))-JSA($B290,GRUNDAVDRAG($B290+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B290+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B290+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":134589.36,"d":"134589"}},null,{"$f":"JSA($B290,GRUNDAVDRAG($B290+K$3),Deltagandeskatter!$B$2)","v":21902},{"$f":"JSA($B290,GRUNDAVDRAG($B290+L$3),Deltagandeskatter!$B$2)","v":23508},{"$f":"JSA($B290,GRUNDAVDRAG($B290+M$3),Deltagandeskatter!$B$2)","v":24054},{"$f":"JSA($B290,GRUNDAVDRAG($B290+N$3),Deltagandeskatter!$B$2)","v":24054},{"$f":"JSA($B290,GRUNDAVDRAG($B290+O$3),Deltagandeskatter!$B$2)","v":24054},{"$f":"JSA($B290,GRUNDAVDRAG($B290+P$3),Deltagandeskatter!$B$2)","v":24054},null,19900,14900,13200,13200,13200,13200,null,{"v":63569.31999999999,"d":"63569"},{"v":70025.43999999999,"d":"70025"},{"v":73237.48000000001,"d":"73237"},{"v":74650.76000000001,"d":"74651"},{"v":74329.56,"d":"74330"},{"v":79503.56,"d":"79504"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":23916.666666666668,"d":"23917"},287000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!D$3))-JSA($B291,GRUNDAVDRAG($B291+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":63854.64,"d":"63855"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!E$3))-JSA($B291,GRUNDAVDRAG($B291+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":79914.64,"d":"79915"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!F$3))-JSA($B291,GRUNDAVDRAG($B291+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":95974.56,"d":"95975"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!G$3))-JSA($B291,GRUNDAVDRAG($B291+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":105610.56,"d":"105611"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!H$3))-JSA($B291,GRUNDAVDRAG($B291+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":112034.56,"d":"112035"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!I$3))-JSA($B291,GRUNDAVDRAG($B291+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B291+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B291+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":135074.56,"d":"135075"}},null,{"$f":"JSA($B291,GRUNDAVDRAG($B291+K$3),Deltagandeskatter!$B$2)","v":21970},{"$f":"JSA($B291,GRUNDAVDRAG($B291+L$3),Deltagandeskatter!$B$2)","v":23576},{"$f":"JSA($B291,GRUNDAVDRAG($B291+M$3),Deltagandeskatter!$B$2)","v":24090},{"$f":"JSA($B291,GRUNDAVDRAG($B291+N$3),Deltagandeskatter!$B$2)","v":24090},{"$f":"JSA($B291,GRUNDAVDRAG($B291+O$3),Deltagandeskatter!$B$2)","v":24090},{"$f":"JSA($B291,GRUNDAVDRAG($B291+P$3),Deltagandeskatter!$B$2)","v":24090},null,19800,14800,13200,13200,13200,13200,null,{"v":63854.64,"d":"63855"},{"v":70310.76,"d":"70311"},{"v":73522.68,"d":"73523"},{"v":74935.95999999999,"d":"74936"},{"v":74614.76000000001,"d":"74615"},{"v":79988.76000000001,"d":"79989"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[24000,288000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!D$3))-JSA($B292,GRUNDAVDRAG($B292+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":64139.95999999999,"d":"64140"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!E$3))-JSA($B292,GRUNDAVDRAG($B292+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":80199.95999999999,"d":"80200"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!F$3))-JSA($B292,GRUNDAVDRAG($B292+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":96259.76,"d":"96260"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!G$3))-JSA($B292,GRUNDAVDRAG($B292+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":105895.76,"d":"105896"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!H$3))-JSA($B292,GRUNDAVDRAG($B292+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":112319.75999999998,"d":"112320"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!I$3))-JSA($B292,GRUNDAVDRAG($B292+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B292+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B292+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":135559.75999999998,"d":"135560"}},null,{"$f":"JSA($B292,GRUNDAVDRAG($B292+K$3),Deltagandeskatter!$B$2)","v":22038},{"$f":"JSA($B292,GRUNDAVDRAG($B292+L$3),Deltagandeskatter!$B$2)","v":23644},{"$f":"JSA($B292,GRUNDAVDRAG($B292+M$3),Deltagandeskatter!$B$2)","v":24126},{"$f":"JSA($B292,GRUNDAVDRAG($B292+N$3),Deltagandeskatter!$B$2)","v":24126},{"$f":"JSA($B292,GRUNDAVDRAG($B292+O$3),Deltagandeskatter!$B$2)","v":24126},{"$f":"JSA($B292,GRUNDAVDRAG($B292+P$3),Deltagandeskatter!$B$2)","v":24126},null,19700,14700,13200,13200,13200,13200,null,{"v":64139.95999999999,"d":"64140"},{"v":70596.07999999999,"d":"70596"},{"v":73807.88,"d":"73808"},{"v":75221.16,"d":"75221"},{"v":74899.95999999999,"d":"74900"},{"v":80473.95999999999,"d":"80474"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":24083.333333333332,"d":"24083"},289000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!D$3))-JSA($B293,GRUNDAVDRAG($B293+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":64425.28,"d":"64425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!E$3))-JSA($B293,GRUNDAVDRAG($B293+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":80485.28,"d":"80485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!F$3))-JSA($B293,GRUNDAVDRAG($B293+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":96545.95999999999,"d":"96546"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!G$3))-JSA($B293,GRUNDAVDRAG($B293+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":106181.95999999999,"d":"106182"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!H$3))-JSA($B293,GRUNDAVDRAG($B293+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":112605.95999999999,"d":"112606"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!I$3))-JSA($B293,GRUNDAVDRAG($B293+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B293+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B293+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":136045.96,"d":"136046"}},null,{"$f":"JSA($B293,GRUNDAVDRAG($B293+K$3),Deltagandeskatter!$B$2)","v":22106},{"$f":"JSA($B293,GRUNDAVDRAG($B293+L$3),Deltagandeskatter!$B$2)","v":23712},{"$f":"JSA($B293,GRUNDAVDRAG($B293+M$3),Deltagandeskatter!$B$2)","v":24161},{"$f":"JSA($B293,GRUNDAVDRAG($B293+N$3),Deltagandeskatter!$B$2)","v":24161},{"$f":"JSA($B293,GRUNDAVDRAG($B293+O$3),Deltagandeskatter!$B$2)","v":24161},{"$f":"JSA($B293,GRUNDAVDRAG($B293+P$3),Deltagandeskatter!$B$2)","v":24161},null,19600,14600,13200,13200,13200,13200,null,{"v":64425.28,"d":"64425"},{"v":70881.4,"d":"70881"},{"v":74094.07999999999,"d":"74094"},{"v":75507.35999999999,"d":"75507"},{"v":75186.16,"d":"75186"},{"v":80960.16,"d":"80960"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":24166.666666666668,"d":"24167"},290000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!D$3))-JSA($B294,GRUNDAVDRAG($B294+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":64711.59999999999,"d":"64712"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!E$3))-JSA($B294,GRUNDAVDRAG($B294+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":80771.59999999999,"d":"80772"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!F$3))-JSA($B294,GRUNDAVDRAG($B294+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":96831.15999999999,"d":"96831"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!G$3))-JSA($B294,GRUNDAVDRAG($B294+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":106467.15999999999,"d":"106467"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!H$3))-JSA($B294,GRUNDAVDRAG($B294+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":112891.16,"d":"112891"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!I$3))-JSA($B294,GRUNDAVDRAG($B294+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B294+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B294+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":136531.16,"d":"136531"}},null,{"$f":"JSA($B294,GRUNDAVDRAG($B294+K$3),Deltagandeskatter!$B$2)","v":22173},{"$f":"JSA($B294,GRUNDAVDRAG($B294+L$3),Deltagandeskatter!$B$2)","v":23779},{"$f":"JSA($B294,GRUNDAVDRAG($B294+M$3),Deltagandeskatter!$B$2)","v":24197},{"$f":"JSA($B294,GRUNDAVDRAG($B294+N$3),Deltagandeskatter!$B$2)","v":24197},{"$f":"JSA($B294,GRUNDAVDRAG($B294+O$3),Deltagandeskatter!$B$2)","v":24197},{"$f":"JSA($B294,GRUNDAVDRAG($B294+P$3),Deltagandeskatter!$B$2)","v":24197},null,19500,14500,13200,13200,13200,13200,null,{"v":64711.59999999999,"d":"64712"},{"v":71167.71999999999,"d":"71168"},{"v":74379.28,"d":"74379"},{"v":75792.56,"d":"75793"},{"v":75471.36000000002,"d":"75471"},{"v":81445.36000000002,"d":"81445"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.2863199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[24250,291000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!D$3))-JSA($B295,GRUNDAVDRAG($B295+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":64996.92,"d":"64997"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!E$3))-JSA($B295,GRUNDAVDRAG($B295+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":81056.92,"d":"81057"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!F$3))-JSA($B295,GRUNDAVDRAG($B295+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":97116.36,"d":"97116"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!G$3))-JSA($B295,GRUNDAVDRAG($B295+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":106752.36,"d":"106752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!H$3))-JSA($B295,GRUNDAVDRAG($B295+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":113176.35999999999,"d":"113176"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!I$3))-JSA($B295,GRUNDAVDRAG($B295+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B295+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B295+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":137016.36,"d":"137016"}},null,{"$f":"JSA($B295,GRUNDAVDRAG($B295+K$3),Deltagandeskatter!$B$2)","v":22241},{"$f":"JSA($B295,GRUNDAVDRAG($B295+L$3),Deltagandeskatter!$B$2)","v":23847},{"$f":"JSA($B295,GRUNDAVDRAG($B295+M$3),Deltagandeskatter!$B$2)","v":24233},{"$f":"JSA($B295,GRUNDAVDRAG($B295+N$3),Deltagandeskatter!$B$2)","v":24233},{"$f":"JSA($B295,GRUNDAVDRAG($B295+O$3),Deltagandeskatter!$B$2)","v":24233},{"$f":"JSA($B295,GRUNDAVDRAG($B295+P$3),Deltagandeskatter!$B$2)","v":24233},null,{"$f":"GRUNDAVDRAG($B295+R$3)","v":19400},14400,13200,13200,13200,13200,null,{"v":64996.92,"d":"64997"},{"v":71453.04,"d":"71453"},{"v":74664.48000000001,"d":"74664"},{"v":76077.76000000001,"d":"76078"},{"v":75756.56,"d":"75757"},{"v":81930.56,"d":"81931"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":24333.333333333332,"d":"24333"},292000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!D$3))-JSA($B296,GRUNDAVDRAG($B296+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":65282.23999999999,"d":"65282"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!E$3))-JSA($B296,GRUNDAVDRAG($B296+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":81342.23999999999,"d":"81342"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!F$3))-JSA($B296,GRUNDAVDRAG($B296+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":97402.56,"d":"97403"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!G$3))-JSA($B296,GRUNDAVDRAG($B296+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":107038.56,"d":"107039"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!H$3))-JSA($B296,GRUNDAVDRAG($B296+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":113462.56,"d":"113463"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!I$3))-JSA($B296,GRUNDAVDRAG($B296+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B296+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B296+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":137502.56,"d":"137503"}},null,{"$f":"JSA($B296,GRUNDAVDRAG($B296+K$3),Deltagandeskatter!$B$2)","v":22309},{"$f":"JSA($B296,GRUNDAVDRAG($B296+L$3),Deltagandeskatter!$B$2)","v":23915},{"$f":"JSA($B296,GRUNDAVDRAG($B296+M$3),Deltagandeskatter!$B$2)","v":24268},{"$f":"JSA($B296,GRUNDAVDRAG($B296+N$3),Deltagandeskatter!$B$2)","v":24268},{"$f":"JSA($B296,GRUNDAVDRAG($B296+O$3),Deltagandeskatter!$B$2)","v":24268},{"$f":"JSA($B296,GRUNDAVDRAG($B296+P$3),Deltagandeskatter!$B$2)","v":24268},null,19300,14300,13200,13200,13200,13200,null,{"v":65282.23999999999,"d":"65282"},{"v":71738.35999999999,"d":"71738"},{"v":74950.68,"d":"74951"},{"v":76363.95999999999,"d":"76364"},{"v":76042.76000000001,"d":"76043"},{"v":82416.76000000001,"d":"82417"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":24416.666666666668,"d":"24417"},293000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!D$3))-JSA($B297,GRUNDAVDRAG($B297+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":65567.56,"d":"65568"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!E$3))-JSA($B297,GRUNDAVDRAG($B297+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":81627.56,"d":"81628"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!F$3))-JSA($B297,GRUNDAVDRAG($B297+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":97687.76,"d":"97688"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!G$3))-JSA($B297,GRUNDAVDRAG($B297+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":107323.75999999998,"d":"107324"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!H$3))-JSA($B297,GRUNDAVDRAG($B297+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":113747.75999999998,"d":"113748"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!I$3))-JSA($B297,GRUNDAVDRAG($B297+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B297+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B297+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":137987.75999999998,"d":"137988"}},null,{"$f":"JSA($B297,GRUNDAVDRAG($B297+K$3),Deltagandeskatter!$B$2)","v":22377},{"$f":"JSA($B297,GRUNDAVDRAG($B297+L$3),Deltagandeskatter!$B$2)","v":23983},{"$f":"JSA($B297,GRUNDAVDRAG($B297+M$3),Deltagandeskatter!$B$2)","v":24304},{"$f":"JSA($B297,GRUNDAVDRAG($B297+N$3),Deltagandeskatter!$B$2)","v":24304},{"$f":"JSA($B297,GRUNDAVDRAG($B297+O$3),Deltagandeskatter!$B$2)","v":24304},{"$f":"JSA($B297,GRUNDAVDRAG($B297+P$3),Deltagandeskatter!$B$2)","v":24304},null,19200,14200,13200,13200,13200,13200,null,{"v":65567.56,"d":"65568"},{"v":72023.68,"d":"72024"},{"v":75235.88,"d":"75236"},{"v":76649.15999999997,"d":"76649"},{"v":76327.95999999999,"d":"76328"},{"v":82901.95999999999,"d":"82902"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[24500,294000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!D$3))-JSA($B298,GRUNDAVDRAG($B298+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":65852.87999999999,"d":"65853"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!E$3))-JSA($B298,GRUNDAVDRAG($B298+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":81912.87999999999,"d":"81913"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!F$3))-JSA($B298,GRUNDAVDRAG($B298+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":97972.95999999999,"d":"97973"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!G$3))-JSA($B298,GRUNDAVDRAG($B298+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":107608.95999999999,"d":"107609"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!H$3))-JSA($B298,GRUNDAVDRAG($B298+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":114032.95999999999,"d":"114033"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!I$3))-JSA($B298,GRUNDAVDRAG($B298+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B298+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B298+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":138472.96,"d":"138473"}},null,{"$f":"JSA($B298,GRUNDAVDRAG($B298+K$3),Deltagandeskatter!$B$2)","v":22445},{"$f":"JSA($B298,GRUNDAVDRAG($B298+L$3),Deltagandeskatter!$B$2)","v":24051},{"$f":"JSA($B298,GRUNDAVDRAG($B298+M$3),Deltagandeskatter!$B$2)","v":24340},{"$f":"JSA($B298,GRUNDAVDRAG($B298+N$3),Deltagandeskatter!$B$2)","v":24340},{"$f":"JSA($B298,GRUNDAVDRAG($B298+O$3),Deltagandeskatter!$B$2)","v":24340},{"$f":"JSA($B298,GRUNDAVDRAG($B298+P$3),Deltagandeskatter!$B$2)","v":24340},null,19100,14100,13200,13200,13200,13200,null,{"v":65852.87999999999,"d":"65853"},{"v":72308.99999999999,"d":"72309"},{"v":75521.07999999999,"d":"75521"},{"v":76934.35999999999,"d":"76934"},{"v":76613.16,"d":"76613"},{"v":83387.16,"d":"83387"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":24583.333333333332,"d":"24583"},295000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!D$3))-JSA($B299,GRUNDAVDRAG($B299+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":66139.2,"d":"66139"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!E$3))-JSA($B299,GRUNDAVDRAG($B299+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":82199.2,"d":"82199"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!F$3))-JSA($B299,GRUNDAVDRAG($B299+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":98259.15999999999,"d":"98259"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!G$3))-JSA($B299,GRUNDAVDRAG($B299+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":107895.16,"d":"107895"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!H$3))-JSA($B299,GRUNDAVDRAG($B299+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":114319.16,"d":"114319"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!I$3))-JSA($B299,GRUNDAVDRAG($B299+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B299+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B299+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":138959.16,"d":"138959"}},null,{"$f":"JSA($B299,GRUNDAVDRAG($B299+K$3),Deltagandeskatter!$B$2)","v":22512},{"$f":"JSA($B299,GRUNDAVDRAG($B299+L$3),Deltagandeskatter!$B$2)","v":24118},{"$f":"JSA($B299,GRUNDAVDRAG($B299+M$3),Deltagandeskatter!$B$2)","v":24375},{"$f":"JSA($B299,GRUNDAVDRAG($B299+N$3),Deltagandeskatter!$B$2)","v":24375},{"$f":"JSA($B299,GRUNDAVDRAG($B299+O$3),Deltagandeskatter!$B$2)","v":24375},{"$f":"JSA($B299,GRUNDAVDRAG($B299+P$3),Deltagandeskatter!$B$2)","v":24375},null,19000,14000,13200,13200,13200,13200,null,{"v":66139.2,"d":"66139"},{"v":72595.31999999999,"d":"72595"},{"v":75807.28,"d":"75807"},{"v":77220.56,"d":"77221"},{"v":76899.36000000002,"d":"76899"},{"v":83873.36000000002,"d":"83873"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":24666.666666666668,"d":"24667"},296000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!D$3))-JSA($B300,GRUNDAVDRAG($B300+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":66424.51999999999,"d":"66425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!E$3))-JSA($B300,GRUNDAVDRAG($B300+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":82484.51999999999,"d":"82485"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!F$3))-JSA($B300,GRUNDAVDRAG($B300+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":98544.36,"d":"98544"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!G$3))-JSA($B300,GRUNDAVDRAG($B300+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":108180.35999999999,"d":"108180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!H$3))-JSA($B300,GRUNDAVDRAG($B300+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":114604.35999999999,"d":"114604"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!I$3))-JSA($B300,GRUNDAVDRAG($B300+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B300+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B300+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":139444.36,"d":"139444"}},null,{"$f":"JSA($B300,GRUNDAVDRAG($B300+K$3),Deltagandeskatter!$B$2)","v":22580},{"$f":"JSA($B300,GRUNDAVDRAG($B300+L$3),Deltagandeskatter!$B$2)","v":24186},{"$f":"JSA($B300,GRUNDAVDRAG($B300+M$3),Deltagandeskatter!$B$2)","v":24411},{"$f":"JSA($B300,GRUNDAVDRAG($B300+N$3),Deltagandeskatter!$B$2)","v":24411},{"$f":"JSA($B300,GRUNDAVDRAG($B300+O$3),Deltagandeskatter!$B$2)","v":24411},{"$f":"JSA($B300,GRUNDAVDRAG($B300+P$3),Deltagandeskatter!$B$2)","v":24411},null,18900,13900,13200,13200,13200,13200,null,{"v":66424.51999999999,"d":"66425"},{"v":72880.63999999998,"d":"72881"},{"v":76092.48000000001,"d":"76092"},{"v":77505.75999999998,"d":"77506"},{"v":77184.56,"d":"77185"},{"v":84358.56,"d":"84359"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"}]
[24750,297000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!D$3))-JSA($B301,GRUNDAVDRAG($B301+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":66709.84,"d":"66710"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!E$3))-JSA($B301,GRUNDAVDRAG($B301+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":82769.84,"d":"82770"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!F$3))-JSA($B301,GRUNDAVDRAG($B301+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":98829.56,"d":"98830"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!G$3))-JSA($B301,GRUNDAVDRAG($B301+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":108465.56,"d":"108466"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!H$3))-JSA($B301,GRUNDAVDRAG($B301+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":114889.56,"d":"114890"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!I$3))-JSA($B301,GRUNDAVDRAG($B301+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B301+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B301+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":139929.56,"d":"139930"}},null,{"$f":"JSA($B301,GRUNDAVDRAG($B301+K$3),Deltagandeskatter!$B$2)","v":22648},{"$f":"JSA($B301,GRUNDAVDRAG($B301+L$3),Deltagandeskatter!$B$2)","v":24254},{"$f":"JSA($B301,GRUNDAVDRAG($B301+M$3),Deltagandeskatter!$B$2)","v":24447},{"$f":"JSA($B301,GRUNDAVDRAG($B301+N$3),Deltagandeskatter!$B$2)","v":24447},{"$f":"JSA($B301,GRUNDAVDRAG($B301+O$3),Deltagandeskatter!$B$2)","v":24447},{"$f":"JSA($B301,GRUNDAVDRAG($B301+P$3),Deltagandeskatter!$B$2)","v":24447},null,18800,13800,13200,13200,13200,13200,null,{"v":66709.84,"d":"66710"},{"v":73165.95999999999,"d":"73166"},{"v":76377.68,"d":"76378"},{"v":77790.95999999999,"d":"77791"},{"v":77469.76000000001,"d":"77470"},{"v":84843.76000000001,"d":"84844"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":24833.333333333332,"d":"24833"},298000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!D$3))-JSA($B302,GRUNDAVDRAG($B302+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":66995.15999999999,"d":"66995"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!E$3))-JSA($B302,GRUNDAVDRAG($B302+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":83055.15999999999,"d":"83055"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!F$3))-JSA($B302,GRUNDAVDRAG($B302+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":99115.76,"d":"99116"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!G$3))-JSA($B302,GRUNDAVDRAG($B302+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":108751.75999999998,"d":"108752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!H$3))-JSA($B302,GRUNDAVDRAG($B302+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":115175.75999999998,"d":"115176"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!I$3))-JSA($B302,GRUNDAVDRAG($B302+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B302+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B302+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":140415.75999999998,"d":"140416"}},null,{"$f":"JSA($B302,GRUNDAVDRAG($B302+K$3),Deltagandeskatter!$B$2)","v":22716},{"$f":"JSA($B302,GRUNDAVDRAG($B302+L$3),Deltagandeskatter!$B$2)","v":24322},{"$f":"JSA($B302,GRUNDAVDRAG($B302+M$3),Deltagandeskatter!$B$2)","v":24482},{"$f":"JSA($B302,GRUNDAVDRAG($B302+N$3),Deltagandeskatter!$B$2)","v":24482},{"$f":"JSA($B302,GRUNDAVDRAG($B302+O$3),Deltagandeskatter!$B$2)","v":24482},{"$f":"JSA($B302,GRUNDAVDRAG($B302+P$3),Deltagandeskatter!$B$2)","v":24482},null,18700,13700,13200,13200,13200,13200,null,{"v":66995.15999999999,"d":"66995"},{"v":73451.27999999998,"d":"73451"},{"v":76663.88,"d":"76664"},{"v":78077.15999999997,"d":"78077"},{"v":77755.95999999999,"d":"77756"},{"v":85329.95999999999,"d":"85330"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":24916.666666666668,"d":"24917"},299000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!D$3))-JSA($B303,GRUNDAVDRAG($B303+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":67281.48,"d":"67281"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!E$3))-JSA($B303,GRUNDAVDRAG($B303+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":83341.48,"d":"83341"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!F$3))-JSA($B303,GRUNDAVDRAG($B303+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":99400.95999999999,"d":"99401"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!G$3))-JSA($B303,GRUNDAVDRAG($B303+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":109036.95999999999,"d":"109037"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!H$3))-JSA($B303,GRUNDAVDRAG($B303+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":115460.95999999999,"d":"115461"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!I$3))-JSA($B303,GRUNDAVDRAG($B303+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B303+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B303+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":140900.96,"d":"140901"}},null,{"$f":"JSA($B303,GRUNDAVDRAG($B303+K$3),Deltagandeskatter!$B$2)","v":22783},{"$f":"JSA($B303,GRUNDAVDRAG($B303+L$3),Deltagandeskatter!$B$2)","v":24389},{"$f":"JSA($B303,GRUNDAVDRAG($B303+M$3),Deltagandeskatter!$B$2)","v":24518},{"$f":"JSA($B303,GRUNDAVDRAG($B303+N$3),Deltagandeskatter!$B$2)","v":24518},{"$f":"JSA($B303,GRUNDAVDRAG($B303+O$3),Deltagandeskatter!$B$2)","v":24518},{"$f":"JSA($B303,GRUNDAVDRAG($B303+P$3),Deltagandeskatter!$B$2)","v":24518},null,18600,13600,13200,13200,13200,13200,null,{"v":67281.48,"d":"67281"},{"v":73737.59999999999,"d":"73738"},{"v":76949.07999999999,"d":"76949"},{"v":78362.35999999999,"d":"78362"},{"v":78041.16,"d":"78041"},{"v":85815.16,"d":"85815"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28632000000000696,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[25000,300000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!D$3))-JSA($B304,GRUNDAVDRAG($B304+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":67566.8,"d":"67567"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!E$3))-JSA($B304,GRUNDAVDRAG($B304+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":83626.79999999999,"d":"83627"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!F$3))-JSA($B304,GRUNDAVDRAG($B304+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":99686.15999999999,"d":"99686"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!G$3))-JSA($B304,GRUNDAVDRAG($B304+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":109322.16,"d":"109322"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!H$3))-JSA($B304,GRUNDAVDRAG($B304+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":115746.16,"d":"115746"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!I$3))-JSA($B304,GRUNDAVDRAG($B304+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B304+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B304+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":141386.16,"d":"141386"}},null,{"$f":"JSA($B304,GRUNDAVDRAG($B304+K$3),Deltagandeskatter!$B$2)","v":22851},{"$f":"JSA($B304,GRUNDAVDRAG($B304+L$3),Deltagandeskatter!$B$2)","v":24457},{"$f":"JSA($B304,GRUNDAVDRAG($B304+M$3),Deltagandeskatter!$B$2)","v":24554},{"$f":"JSA($B304,GRUNDAVDRAG($B304+N$3),Deltagandeskatter!$B$2)","v":24554},{"$f":"JSA($B304,GRUNDAVDRAG($B304+O$3),Deltagandeskatter!$B$2)","v":24554},{"$f":"JSA($B304,GRUNDAVDRAG($B304+P$3),Deltagandeskatter!$B$2)","v":24554},null,18500,13500,13200,13200,13200,13200,null,{"v":67566.8,"d":"67567"},{"v":74022.91999999998,"d":"74023"},{"v":77234.28,"d":"77234"},{"v":78647.56,"d":"78648"},{"v":78326.36000000002,"d":"78326"},{"v":86300.36000000002,"d":"86300"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":25083.333333333332,"d":"25083"},301000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!D$3))-JSA($B305,GRUNDAVDRAG($B305+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":67852.12,"d":"67852"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!E$3))-JSA($B305,GRUNDAVDRAG($B305+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":83912.12,"d":"83912"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!F$3))-JSA($B305,GRUNDAVDRAG($B305+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":99972.36,"d":"99972"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!G$3))-JSA($B305,GRUNDAVDRAG($B305+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":109608.35999999999,"d":"109608"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!H$3))-JSA($B305,GRUNDAVDRAG($B305+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":116032.35999999999,"d":"116032"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!I$3))-JSA($B305,GRUNDAVDRAG($B305+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B305+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B305+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":141872.36,"d":"141872"}},null,{"$f":"JSA($B305,GRUNDAVDRAG($B305+K$3),Deltagandeskatter!$B$2)","v":22919},{"$f":"JSA($B305,GRUNDAVDRAG($B305+L$3),Deltagandeskatter!$B$2)","v":24525},{"$f":"JSA($B305,GRUNDAVDRAG($B305+M$3),Deltagandeskatter!$B$2)","v":24589},{"$f":"JSA($B305,GRUNDAVDRAG($B305+N$3),Deltagandeskatter!$B$2)","v":24589},{"$f":"JSA($B305,GRUNDAVDRAG($B305+O$3),Deltagandeskatter!$B$2)","v":24589},{"$f":"JSA($B305,GRUNDAVDRAG($B305+P$3),Deltagandeskatter!$B$2)","v":24589},null,18400,13400,13200,13200,13200,13200,null,{"$f":"D305-D$4","v":{"v":67852.12,"d":"67852"}},{"$f":"E305-E$4","v":{"v":74308.23999999999,"d":"74308"}},{"$f":"F305-F$4","v":{"v":77520.48000000001,"d":"77520"}},{"$f":"G305-G$4","v":{"v":78933.75999999998,"d":"78934"}},{"$f":"H305-H$4","v":{"v":78612.56,"d":"78613"}},{"$f":"I305-I$4","v":{"v":86786.56,"d":"86787"}},null,{"$f":"(Y305-Y304)/($B305-$B304)","v":{"v":0.2853199999999924,"d":"29%"}},{"$f":"(Z305-Z304)/($B305-$B304)","v":{"v":0.285320000000007,"d":"29%"}},{"$f":"(AA305-AA304)/($B305-$B304)","v":{"v":0.28620000000001167,"d":"29%"}},{"$f":"(AB305-AB304)/($B305-$B304)","v":{"v":0.2861999999999825,"d":"29%"}},{"$f":"(AC305-AC304)/($B305-$B304)","v":{"v":0.2861999999999825,"d":"29%"}},{"$f":"(AD305-AD304)/($B305-$B304)","v":{"v":0.48619999999998254,"d":"49%"}}]
[{"v":25166.666666666668,"d":"25167"},302000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!D$3))-JSA($B306,GRUNDAVDRAG($B306+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":68137.44,"d":"68137"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!E$3))-JSA($B306,GRUNDAVDRAG($B306+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":84197.44,"d":"84197"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!F$3))-JSA($B306,GRUNDAVDRAG($B306+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":100257.56,"d":"100258"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!G$3))-JSA($B306,GRUNDAVDRAG($B306+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":109893.56,"d":"109894"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!H$3))-JSA($B306,GRUNDAVDRAG($B306+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":116317.56,"d":"116318"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!I$3))-JSA($B306,GRUNDAVDRAG($B306+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B306+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B306+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":142357.56,"d":"142358"}},null,{"$f":"JSA($B306,GRUNDAVDRAG($B306+K$3),Deltagandeskatter!$B$2)","v":22987},{"$f":"JSA($B306,GRUNDAVDRAG($B306+L$3),Deltagandeskatter!$B$2)","v":24593},{"$f":"JSA($B306,GRUNDAVDRAG($B306+M$3),Deltagandeskatter!$B$2)","v":24625},{"$f":"JSA($B306,GRUNDAVDRAG($B306+N$3),Deltagandeskatter!$B$2)","v":24625},{"$f":"JSA($B306,GRUNDAVDRAG($B306+O$3),Deltagandeskatter!$B$2)","v":24625},{"$f":"JSA($B306,GRUNDAVDRAG($B306+P$3),Deltagandeskatter!$B$2)","v":24625},null,18300,13300,13200,{"$f":"GRUNDAVDRAG($B306+U$3)","v":13200},13200,13200,null,{"v":68137.44,"d":"68137"},{"v":74593.56,"d":"74594"},{"v":77805.68,"d":"77806"},{"v":79218.95999999999,"d":"79219"},{"v":78897.76000000001,"d":"78898"},{"v":87271.76000000001,"d":"87272"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.285320000000007,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"}]
[25250,303000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!D$3))-JSA($B307,GRUNDAVDRAG($B307+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":68422.76,"d":"68423"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!E$3))-JSA($B307,GRUNDAVDRAG($B307+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":84482.76,"d":"84483"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!F$3))-JSA($B307,GRUNDAVDRAG($B307+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":100542.76,"d":"100543"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!G$3))-JSA($B307,GRUNDAVDRAG($B307+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":110178.75999999998,"d":"110179"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!H$3))-JSA($B307,GRUNDAVDRAG($B307+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":116782.75999999998,"d":"116783"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!I$3))-JSA($B307,GRUNDAVDRAG($B307+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B307+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B307+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":142842.75999999998,"d":"142843"}},null,{"$f":"JSA($B307,GRUNDAVDRAG($B307+K$3),Deltagandeskatter!$B$2)","v":23055},{"$f":"JSA($B307,GRUNDAVDRAG($B307+L$3),Deltagandeskatter!$B$2)","v":24661},{"$f":"JSA($B307,GRUNDAVDRAG($B307+M$3),Deltagandeskatter!$B$2)","v":24661},{"$f":"JSA($B307,GRUNDAVDRAG($B307+N$3),Deltagandeskatter!$B$2)","v":24661},{"$f":"JSA($B307,GRUNDAVDRAG($B307+O$3),Deltagandeskatter!$B$2)","v":24661},{"$f":"JSA($B307,GRUNDAVDRAG($B307+P$3),Deltagandeskatter!$B$2)","v":24661},null,18200,13200,13200,13200,13200,13200,null,{"v":68422.76,"d":"68423"},{"v":74878.87999999999,"d":"74879"},{"v":78090.88,"d":"78091"},{"v":79504.15999999997,"d":"79504"},{"v":79362.95999999999,"d":"79363"},{"v":87756.95999999999,"d":"87757"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.4651999999999825,"d":"47%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":25333.333333333332,"d":"25333"},304000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!D$3))-JSA($B308,GRUNDAVDRAG($B308+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":68709.08,"d":"68709"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!E$3))-JSA($B308,GRUNDAVDRAG($B308+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":84768.95999999999,"d":"84769"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!F$3))-JSA($B308,GRUNDAVDRAG($B308+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":100828.95999999999,"d":"100829"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!G$3))-JSA($B308,GRUNDAVDRAG($B308+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":110464.95999999999,"d":"110465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!H$3))-JSA($B308,GRUNDAVDRAG($B308+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":117268.95999999999,"d":"117269"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!I$3))-JSA($B308,GRUNDAVDRAG($B308+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B308+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B308+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":143328.96,"d":"143329"}},null,{"$f":"JSA($B308,GRUNDAVDRAG($B308+K$3),Deltagandeskatter!$B$2)","v":23122},{"$f":"JSA($B308,GRUNDAVDRAG($B308+L$3),Deltagandeskatter!$B$2)","v":24696},{"$f":"JSA($B308,GRUNDAVDRAG($B308+M$3),Deltagandeskatter!$B$2)","v":24696},{"$f":"JSA($B308,GRUNDAVDRAG($B308+N$3),Deltagandeskatter!$B$2)","v":24696},{"$f":"JSA($B308,GRUNDAVDRAG($B308+O$3),Deltagandeskatter!$B$2)","v":24696},{"$f":"JSA($B308,GRUNDAVDRAG($B308+P$3),Deltagandeskatter!$B$2)","v":24696},null,18100,13200,13200,13200,13200,13200,null,{"v":68709.08,"d":"68709"},{"v":75165.07999999999,"d":"75165"},{"v":78377.07999999999,"d":"78377"},{"v":79790.35999999999,"d":"79790"},{"v":79849.16,"d":"79849"},{"v":88243.16,"d":"88243"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":25416.666666666668,"d":"25417"},305000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!D$3))-JSA($B309,GRUNDAVDRAG($B309+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":68994.4,"d":"68994"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!E$3))-JSA($B309,GRUNDAVDRAG($B309+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":85054.15999999999,"d":"85054"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!F$3))-JSA($B309,GRUNDAVDRAG($B309+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":101114.15999999999,"d":"101114"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!G$3))-JSA($B309,GRUNDAVDRAG($B309+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":110750.16,"d":"110750"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!H$3))-JSA($B309,GRUNDAVDRAG($B309+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":117754.16,"d":"117754"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!I$3))-JSA($B309,GRUNDAVDRAG($B309+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B309+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B309+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":143814.16,"d":"143814"}},null,{"$f":"JSA($B309,GRUNDAVDRAG($B309+K$3),Deltagandeskatter!$B$2)","v":23190},{"$f":"JSA($B309,GRUNDAVDRAG($B309+L$3),Deltagandeskatter!$B$2)","v":24732},{"$f":"JSA($B309,GRUNDAVDRAG($B309+M$3),Deltagandeskatter!$B$2)","v":24732},{"$f":"JSA($B309,GRUNDAVDRAG($B309+N$3),Deltagandeskatter!$B$2)","v":24732},{"$f":"JSA($B309,GRUNDAVDRAG($B309+O$3),Deltagandeskatter!$B$2)","v":24732},{"$f":"JSA($B309,GRUNDAVDRAG($B309+P$3),Deltagandeskatter!$B$2)","v":24732},null,18000,13200,13200,13200,13200,13200,null,{"v":68994.4,"d":"68994"},{"v":75450.27999999998,"d":"75450"},{"v":78662.28,"d":"78662"},{"v":80075.56,"d":"80076"},{"v":80334.36000000002,"d":"80334"},{"v":88728.36000000002,"d":"88728"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[25500,306000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!D$3))-JSA($B310,GRUNDAVDRAG($B310+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":69279.72,"d":"69280"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!E$3))-JSA($B310,GRUNDAVDRAG($B310+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":85340.36,"d":"85340"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!F$3))-JSA($B310,GRUNDAVDRAG($B310+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":101400.36,"d":"101400"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!G$3))-JSA($B310,GRUNDAVDRAG($B310+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":111036.35999999999,"d":"111036"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!H$3))-JSA($B310,GRUNDAVDRAG($B310+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":118240.35999999999,"d":"118240"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!I$3))-JSA($B310,GRUNDAVDRAG($B310+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B310+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B310+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":144300.36,"d":"144300"}},null,{"$f":"JSA($B310,GRUNDAVDRAG($B310+K$3),Deltagandeskatter!$B$2)","v":23258},{"$f":"JSA($B310,GRUNDAVDRAG($B310+L$3),Deltagandeskatter!$B$2)","v":24767},{"$f":"JSA($B310,GRUNDAVDRAG($B310+M$3),Deltagandeskatter!$B$2)","v":24767},{"$f":"JSA($B310,GRUNDAVDRAG($B310+N$3),Deltagandeskatter!$B$2)","v":24767},{"$f":"JSA($B310,GRUNDAVDRAG($B310+O$3),Deltagandeskatter!$B$2)","v":24767},{"$f":"JSA($B310,GRUNDAVDRAG($B310+P$3),Deltagandeskatter!$B$2)","v":24767},null,17900,13200,13200,13200,13200,13200,null,{"v":69279.72,"d":"69280"},{"v":75736.48,"d":"75736"},{"v":78948.48000000001,"d":"78948"},{"v":80361.75999999998,"d":"80362"},{"v":80820.56,"d":"80821"},{"v":89214.56,"d":"89215"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":25583.333333333332,"d":"25583"},307000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!D$3))-JSA($B311,GRUNDAVDRAG($B311+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":69565.04,"d":"69565"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!E$3))-JSA($B311,GRUNDAVDRAG($B311+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":85625.56,"d":"85626"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!F$3))-JSA($B311,GRUNDAVDRAG($B311+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":101685.56,"d":"101686"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!G$3))-JSA($B311,GRUNDAVDRAG($B311+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":111321.56,"d":"111322"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!H$3))-JSA($B311,GRUNDAVDRAG($B311+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":118725.56,"d":"118726"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!I$3))-JSA($B311,GRUNDAVDRAG($B311+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B311+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B311+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":144785.56,"d":"144786"}},null,{"$f":"JSA($B311,GRUNDAVDRAG($B311+K$3),Deltagandeskatter!$B$2)","v":23326},{"$f":"JSA($B311,GRUNDAVDRAG($B311+L$3),Deltagandeskatter!$B$2)","v":24803},{"$f":"JSA($B311,GRUNDAVDRAG($B311+M$3),Deltagandeskatter!$B$2)","v":24803},{"$f":"JSA($B311,GRUNDAVDRAG($B311+N$3),Deltagandeskatter!$B$2)","v":24803},{"$f":"JSA($B311,GRUNDAVDRAG($B311+O$3),Deltagandeskatter!$B$2)","v":24803},{"$f":"JSA($B311,GRUNDAVDRAG($B311+P$3),Deltagandeskatter!$B$2)","v":24803},null,17800,13200,13200,13200,13200,13200,null,{"v":69565.04,"d":"69565"},{"v":76021.68,"d":"76022"},{"v":79233.68,"d":"79234"},{"v":80646.95999999999,"d":"80647"},{"v":81305.76000000001,"d":"81306"},{"v":89699.76000000001,"d":"89700"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":25666.666666666668,"d":"25667"},308000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!D$3))-JSA($B312,GRUNDAVDRAG($B312+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":69851.36,"d":"69851"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!E$3))-JSA($B312,GRUNDAVDRAG($B312+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":85910.76,"d":"85911"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!F$3))-JSA($B312,GRUNDAVDRAG($B312+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":101970.76,"d":"101971"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!G$3))-JSA($B312,GRUNDAVDRAG($B312+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":111606.75999999998,"d":"111607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!H$3))-JSA($B312,GRUNDAVDRAG($B312+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":119210.75999999998,"d":"119211"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!I$3))-JSA($B312,GRUNDAVDRAG($B312+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B312+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B312+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":145270.75999999998,"d":"145271"}},null,{"$f":"JSA($B312,GRUNDAVDRAG($B312+K$3),Deltagandeskatter!$B$2)","v":23393},{"$f":"JSA($B312,GRUNDAVDRAG($B312+L$3),Deltagandeskatter!$B$2)","v":24839},{"$f":"JSA($B312,GRUNDAVDRAG($B312+M$3),Deltagandeskatter!$B$2)","v":24839},{"$f":"JSA($B312,GRUNDAVDRAG($B312+N$3),Deltagandeskatter!$B$2)","v":24839},{"$f":"JSA($B312,GRUNDAVDRAG($B312+O$3),Deltagandeskatter!$B$2)","v":24839},{"$f":"JSA($B312,GRUNDAVDRAG($B312+P$3),Deltagandeskatter!$B$2)","v":24839},null,17700,13200,13200,13200,13200,13200,null,{"v":69851.36,"d":"69851"},{"v":76306.87999999999,"d":"76307"},{"v":79518.88,"d":"79519"},{"v":80932.15999999997,"d":"80932"},{"v":81790.95999999999,"d":"81791"},{"v":90184.95999999999,"d":"90185"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[25750,309000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!D$3))-JSA($B313,GRUNDAVDRAG($B313+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":70136.68,"d":"70137"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!E$3))-JSA($B313,GRUNDAVDRAG($B313+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":86196.95999999999,"d":"86197"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!F$3))-JSA($B313,GRUNDAVDRAG($B313+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":102256.95999999999,"d":"102257"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!G$3))-JSA($B313,GRUNDAVDRAG($B313+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":111892.95999999999,"d":"111893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!H$3))-JSA($B313,GRUNDAVDRAG($B313+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":119696.95999999999,"d":"119697"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!I$3))-JSA($B313,GRUNDAVDRAG($B313+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B313+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B313+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":145756.96,"d":"145757"}},null,{"$f":"JSA($B313,GRUNDAVDRAG($B313+K$3),Deltagandeskatter!$B$2)","v":23461},{"$f":"JSA($B313,GRUNDAVDRAG($B313+L$3),Deltagandeskatter!$B$2)","v":24874},{"$f":"JSA($B313,GRUNDAVDRAG($B313+M$3),Deltagandeskatter!$B$2)","v":24874},{"$f":"JSA($B313,GRUNDAVDRAG($B313+N$3),Deltagandeskatter!$B$2)","v":24874},{"$f":"JSA($B313,GRUNDAVDRAG($B313+O$3),Deltagandeskatter!$B$2)","v":24874},{"$f":"JSA($B313,GRUNDAVDRAG($B313+P$3),Deltagandeskatter!$B$2)","v":24874},null,17600,13200,13200,13200,13200,13200,null,{"v":70136.68,"d":"70137"},{"v":76593.07999999999,"d":"76593"},{"v":79805.07999999999,"d":"79805"},{"v":81218.35999999999,"d":"81218"},{"v":82277.16,"d":"82277"},{"v":90671.16,"d":"90671"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":25833.333333333332,"d":"25833"},310000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!D$3))-JSA($B314,GRUNDAVDRAG($B314+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":70422},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!E$3))-JSA($B314,GRUNDAVDRAG($B314+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":86482.15999999999,"d":"86482"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!F$3))-JSA($B314,GRUNDAVDRAG($B314+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":102542.15999999999,"d":"102542"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!G$3))-JSA($B314,GRUNDAVDRAG($B314+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":112178.16,"d":"112178"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!H$3))-JSA($B314,GRUNDAVDRAG($B314+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":120182.16,"d":"120182"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!I$3))-JSA($B314,GRUNDAVDRAG($B314+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B314+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B314+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":146242.16,"d":"146242"}},null,{"$f":"JSA($B314,GRUNDAVDRAG($B314+K$3),Deltagandeskatter!$B$2)","v":23529},{"$f":"JSA($B314,GRUNDAVDRAG($B314+L$3),Deltagandeskatter!$B$2)","v":24910},{"$f":"JSA($B314,GRUNDAVDRAG($B314+M$3),Deltagandeskatter!$B$2)","v":24910},{"$f":"JSA($B314,GRUNDAVDRAG($B314+N$3),Deltagandeskatter!$B$2)","v":24910},{"$f":"JSA($B314,GRUNDAVDRAG($B314+O$3),Deltagandeskatter!$B$2)","v":24910},{"$f":"JSA($B314,GRUNDAVDRAG($B314+P$3),Deltagandeskatter!$B$2)","v":24910},null,17500,13200,13200,13200,13200,13200,null,70422,{"v":76878.27999999998,"d":"76878"},{"v":80090.28,"d":"80090"},{"v":81503.56,"d":"81504"},{"v":82762.36000000002,"d":"82762"},{"v":91156.36000000002,"d":"91156"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":25916.666666666668,"d":"25917"},311000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!D$3))-JSA($B315,GRUNDAVDRAG($B315+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":70707.31999999999,"d":"70707"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!E$3))-JSA($B315,GRUNDAVDRAG($B315+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":86767.36,"d":"86767"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!F$3))-JSA($B315,GRUNDAVDRAG($B315+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":102827.36,"d":"102827"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!G$3))-JSA($B315,GRUNDAVDRAG($B315+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":112463.35999999999,"d":"112463"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!H$3))-JSA($B315,GRUNDAVDRAG($B315+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":120667.35999999999,"d":"120667"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!I$3))-JSA($B315,GRUNDAVDRAG($B315+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B315+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B315+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":146727.36,"d":"146727"}},null,{"$f":"JSA($B315,GRUNDAVDRAG($B315+K$3),Deltagandeskatter!$B$2)","v":23597},{"$f":"JSA($B315,GRUNDAVDRAG($B315+L$3),Deltagandeskatter!$B$2)","v":24946},{"$f":"JSA($B315,GRUNDAVDRAG($B315+M$3),Deltagandeskatter!$B$2)","v":24946},{"$f":"JSA($B315,GRUNDAVDRAG($B315+N$3),Deltagandeskatter!$B$2)","v":24946},{"$f":"JSA($B315,GRUNDAVDRAG($B315+O$3),Deltagandeskatter!$B$2)","v":24946},{"$f":"JSA($B315,GRUNDAVDRAG($B315+P$3),Deltagandeskatter!$B$2)","v":24946},null,17400,13200,13200,13200,13200,13200,null,{"v":70707.31999999999,"d":"70707"},{"v":77163.48,"d":"77163"},{"v":80375.48000000001,"d":"80375"},{"v":81788.75999999998,"d":"81789"},{"v":83247.56,"d":"83248"},{"v":91641.56,"d":"91642"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[26000,312000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!D$3))-JSA($B316,GRUNDAVDRAG($B316+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":70993.64,"d":"70994"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!E$3))-JSA($B316,GRUNDAVDRAG($B316+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":87053.56,"d":"87054"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!F$3))-JSA($B316,GRUNDAVDRAG($B316+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":103113.56,"d":"103114"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!G$3))-JSA($B316,GRUNDAVDRAG($B316+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":112749.56,"d":"112750"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!H$3))-JSA($B316,GRUNDAVDRAG($B316+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":121153.56,"d":"121154"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!I$3))-JSA($B316,GRUNDAVDRAG($B316+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B316+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B316+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":147213.56,"d":"147214"}},null,{"$f":"JSA($B316,GRUNDAVDRAG($B316+K$3),Deltagandeskatter!$B$2)","v":23664},{"$f":"JSA($B316,GRUNDAVDRAG($B316+L$3),Deltagandeskatter!$B$2)","v":24981},{"$f":"JSA($B316,GRUNDAVDRAG($B316+M$3),Deltagandeskatter!$B$2)","v":24981},{"$f":"JSA($B316,GRUNDAVDRAG($B316+N$3),Deltagandeskatter!$B$2)","v":24981},{"$f":"JSA($B316,GRUNDAVDRAG($B316+O$3),Deltagandeskatter!$B$2)","v":24981},{"$f":"JSA($B316,GRUNDAVDRAG($B316+P$3),Deltagandeskatter!$B$2)","v":24981},null,17300,13200,13200,13200,13200,13200,null,{"v":70993.64,"d":"70994"},{"v":77449.68,"d":"77450"},{"v":80661.68,"d":"80662"},{"v":82074.95999999999,"d":"82075"},{"v":83733.76000000001,"d":"83734"},{"v":92127.76000000001,"d":"92128"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":26083.333333333332,"d":"26083"},313000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!D$3))-JSA($B317,GRUNDAVDRAG($B317+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":71278.95999999999,"d":"71279"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!E$3))-JSA($B317,GRUNDAVDRAG($B317+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":87338.76,"d":"87339"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!F$3))-JSA($B317,GRUNDAVDRAG($B317+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":103398.76,"d":"103399"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!G$3))-JSA($B317,GRUNDAVDRAG($B317+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":113034.75999999998,"d":"113035"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!H$3))-JSA($B317,GRUNDAVDRAG($B317+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":121638.75999999998,"d":"121639"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!I$3))-JSA($B317,GRUNDAVDRAG($B317+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B317+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B317+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":147698.75999999998,"d":"147699"}},null,{"$f":"JSA($B317,GRUNDAVDRAG($B317+K$3),Deltagandeskatter!$B$2)","v":23732},{"$f":"JSA($B317,GRUNDAVDRAG($B317+L$3),Deltagandeskatter!$B$2)","v":25017},{"$f":"JSA($B317,GRUNDAVDRAG($B317+M$3),Deltagandeskatter!$B$2)","v":25017},{"$f":"JSA($B317,GRUNDAVDRAG($B317+N$3),Deltagandeskatter!$B$2)","v":25017},{"$f":"JSA($B317,GRUNDAVDRAG($B317+O$3),Deltagandeskatter!$B$2)","v":25017},{"$f":"JSA($B317,GRUNDAVDRAG($B317+P$3),Deltagandeskatter!$B$2)","v":25017},null,17200,13200,13200,13200,13200,13200,null,{"v":71278.95999999999,"d":"71279"},{"v":77734.87999999999,"d":"77735"},{"v":80946.88,"d":"80947"},{"v":82360.15999999997,"d":"82360"},{"v":84218.95999999999,"d":"84219"},{"v":92612.95999999999,"d":"92613"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":26166.666666666668,"d":"26167"},314000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!D$3))-JSA($B318,GRUNDAVDRAG($B318+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":71564.28,"d":"71564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!E$3))-JSA($B318,GRUNDAVDRAG($B318+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":87623.95999999999,"d":"87624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!F$3))-JSA($B318,GRUNDAVDRAG($B318+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":103683.95999999999,"d":"103684"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!G$3))-JSA($B318,GRUNDAVDRAG($B318+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":113319.95999999999,"d":"113320"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!H$3))-JSA($B318,GRUNDAVDRAG($B318+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":122123.95999999999,"d":"122124"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!I$3))-JSA($B318,GRUNDAVDRAG($B318+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B318+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B318+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":148183.96,"d":"148184"}},null,{"$f":"JSA($B318,GRUNDAVDRAG($B318+K$3),Deltagandeskatter!$B$2)","v":23800},{"$f":"JSA($B318,GRUNDAVDRAG($B318+L$3),Deltagandeskatter!$B$2)","v":25053},{"$f":"JSA($B318,GRUNDAVDRAG($B318+M$3),Deltagandeskatter!$B$2)","v":25053},{"$f":"JSA($B318,GRUNDAVDRAG($B318+N$3),Deltagandeskatter!$B$2)","v":25053},{"$f":"JSA($B318,GRUNDAVDRAG($B318+O$3),Deltagandeskatter!$B$2)","v":25053},{"$f":"JSA($B318,GRUNDAVDRAG($B318+P$3),Deltagandeskatter!$B$2)","v":25053},null,17100,13200,13200,13200,13200,13200,null,{"v":71564.28,"d":"71564"},{"v":78020.07999999999,"d":"78020"},{"v":81232.07999999999,"d":"81232"},{"v":82645.35999999999,"d":"82645"},{"v":84704.16,"d":"84704"},{"v":93098.16,"d":"93098"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[26250,315000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!D$3))-JSA($B319,GRUNDAVDRAG($B319+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":71849.59999999999,"d":"71850"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!E$3))-JSA($B319,GRUNDAVDRAG($B319+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":87910.15999999999,"d":"87910"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!F$3))-JSA($B319,GRUNDAVDRAG($B319+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":103970.15999999999,"d":"103970"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!G$3))-JSA($B319,GRUNDAVDRAG($B319+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":113606.16,"d":"113606"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!H$3))-JSA($B319,GRUNDAVDRAG($B319+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":122610.16,"d":"122610"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!I$3))-JSA($B319,GRUNDAVDRAG($B319+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B319+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B319+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":148670.16,"d":"148670"}},null,{"$f":"JSA($B319,GRUNDAVDRAG($B319+K$3),Deltagandeskatter!$B$2)","v":23868},{"$f":"JSA($B319,GRUNDAVDRAG($B319+L$3),Deltagandeskatter!$B$2)","v":25088},{"$f":"JSA($B319,GRUNDAVDRAG($B319+M$3),Deltagandeskatter!$B$2)","v":25088},{"$f":"JSA($B319,GRUNDAVDRAG($B319+N$3),Deltagandeskatter!$B$2)","v":25088},{"$f":"JSA($B319,GRUNDAVDRAG($B319+O$3),Deltagandeskatter!$B$2)","v":25088},{"$f":"JSA($B319,GRUNDAVDRAG($B319+P$3),Deltagandeskatter!$B$2)","v":25088},null,17000,13200,13200,13200,13200,13200,null,{"v":71849.59999999999,"d":"71850"},{"v":78306.27999999998,"d":"78306"},{"v":81518.28,"d":"81518"},{"v":82931.56,"d":"82932"},{"v":85190.36000000002,"d":"85190"},{"v":93584.36000000002,"d":"93584"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":26333.333333333332,"d":"26333"},316000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!D$3))-JSA($B320,GRUNDAVDRAG($B320+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":72134.92,"d":"72135"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!E$3))-JSA($B320,GRUNDAVDRAG($B320+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":88195.36,"d":"88195"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!F$3))-JSA($B320,GRUNDAVDRAG($B320+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":104255.36,"d":"104255"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!G$3))-JSA($B320,GRUNDAVDRAG($B320+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":113891.35999999999,"d":"113891"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!H$3))-JSA($B320,GRUNDAVDRAG($B320+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":123095.35999999999,"d":"123095"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!I$3))-JSA($B320,GRUNDAVDRAG($B320+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B320+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B320+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":149155.36,"d":"149155"}},null,{"$f":"JSA($B320,GRUNDAVDRAG($B320+K$3),Deltagandeskatter!$B$2)","v":23936},{"$f":"JSA($B320,GRUNDAVDRAG($B320+L$3),Deltagandeskatter!$B$2)","v":25124},{"$f":"JSA($B320,GRUNDAVDRAG($B320+M$3),Deltagandeskatter!$B$2)","v":25124},{"$f":"JSA($B320,GRUNDAVDRAG($B320+N$3),Deltagandeskatter!$B$2)","v":25124},{"$f":"JSA($B320,GRUNDAVDRAG($B320+O$3),Deltagandeskatter!$B$2)","v":25124},{"$f":"JSA($B320,GRUNDAVDRAG($B320+P$3),Deltagandeskatter!$B$2)","v":25124},null,16900,13200,13200,13200,13200,13200,null,{"v":72134.92,"d":"72135"},{"v":78591.48,"d":"78591"},{"v":81803.48000000001,"d":"81803"},{"v":83216.75999999998,"d":"83217"},{"v":85675.56,"d":"85676"},{"v":94069.56,"d":"94070"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":26416.666666666668,"d":"26417"},317000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!D$3))-JSA($B321,GRUNDAVDRAG($B321+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":72421.23999999999,"d":"72421"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!E$3))-JSA($B321,GRUNDAVDRAG($B321+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":88480.56,"d":"88481"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!F$3))-JSA($B321,GRUNDAVDRAG($B321+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":104540.56,"d":"104541"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!G$3))-JSA($B321,GRUNDAVDRAG($B321+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":114176.56,"d":"114177"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!H$3))-JSA($B321,GRUNDAVDRAG($B321+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":123580.56,"d":"123581"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!I$3))-JSA($B321,GRUNDAVDRAG($B321+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B321+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B321+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":149640.56,"d":"149641"}},null,{"$f":"JSA($B321,GRUNDAVDRAG($B321+K$3),Deltagandeskatter!$B$2)","v":24003},{"$f":"JSA($B321,GRUNDAVDRAG($B321+L$3),Deltagandeskatter!$B$2)","v":25160},{"$f":"JSA($B321,GRUNDAVDRAG($B321+M$3),Deltagandeskatter!$B$2)","v":25160},{"$f":"JSA($B321,GRUNDAVDRAG($B321+N$3),Deltagandeskatter!$B$2)","v":25160},{"$f":"JSA($B321,GRUNDAVDRAG($B321+O$3),Deltagandeskatter!$B$2)","v":25160},{"$f":"JSA($B321,GRUNDAVDRAG($B321+P$3),Deltagandeskatter!$B$2)","v":25160},null,16800,13200,13200,13200,13200,13200,null,{"v":72421.23999999999,"d":"72421"},{"v":78876.68,"d":"78877"},{"v":82088.68,"d":"82089"},{"v":83501.95999999999,"d":"83502"},{"v":86160.76000000001,"d":"86161"},{"v":94554.76000000001,"d":"94555"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[26500,318000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!D$3))-JSA($B322,GRUNDAVDRAG($B322+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":72706.56,"d":"72707"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!E$3))-JSA($B322,GRUNDAVDRAG($B322+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":88766.76,"d":"88767"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!F$3))-JSA($B322,GRUNDAVDRAG($B322+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":104826.76,"d":"104827"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!G$3))-JSA($B322,GRUNDAVDRAG($B322+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":114462.75999999998,"d":"114463"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!H$3))-JSA($B322,GRUNDAVDRAG($B322+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":124066.75999999998,"d":"124067"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!I$3))-JSA($B322,GRUNDAVDRAG($B322+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B322+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B322+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":150126.75999999998,"d":"150127"}},null,{"$f":"JSA($B322,GRUNDAVDRAG($B322+K$3),Deltagandeskatter!$B$2)","v":24071},{"$f":"JSA($B322,GRUNDAVDRAG($B322+L$3),Deltagandeskatter!$B$2)","v":25195},{"$f":"JSA($B322,GRUNDAVDRAG($B322+M$3),Deltagandeskatter!$B$2)","v":25195},{"$f":"JSA($B322,GRUNDAVDRAG($B322+N$3),Deltagandeskatter!$B$2)","v":25195},{"$f":"JSA($B322,GRUNDAVDRAG($B322+O$3),Deltagandeskatter!$B$2)","v":25195},{"$f":"JSA($B322,GRUNDAVDRAG($B322+P$3),Deltagandeskatter!$B$2)","v":25195},null,16700,13200,13200,13200,13200,13200,null,{"v":72706.56,"d":"72707"},{"v":79162.87999999999,"d":"79163"},{"v":82374.88,"d":"82375"},{"v":83788.15999999997,"d":"83788"},{"v":86646.95999999999,"d":"86647"},{"v":95040.95999999999,"d":"95041"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":26583.333333333332,"d":"26583"},319000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!D$3))-JSA($B323,GRUNDAVDRAG($B323+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":72991.87999999999,"d":"72992"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!E$3))-JSA($B323,GRUNDAVDRAG($B323+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":89051.95999999999,"d":"89052"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!F$3))-JSA($B323,GRUNDAVDRAG($B323+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":105111.95999999999,"d":"105112"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!G$3))-JSA($B323,GRUNDAVDRAG($B323+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":114747.95999999999,"d":"114748"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!H$3))-JSA($B323,GRUNDAVDRAG($B323+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":124551.95999999999,"d":"124552"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!I$3))-JSA($B323,GRUNDAVDRAG($B323+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B323+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B323+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":150611.96,"d":"150612"}},null,{"$f":"JSA($B323,GRUNDAVDRAG($B323+K$3),Deltagandeskatter!$B$2)","v":24139},{"$f":"JSA($B323,GRUNDAVDRAG($B323+L$3),Deltagandeskatter!$B$2)","v":25231},{"$f":"JSA($B323,GRUNDAVDRAG($B323+M$3),Deltagandeskatter!$B$2)","v":25231},{"$f":"JSA($B323,GRUNDAVDRAG($B323+N$3),Deltagandeskatter!$B$2)","v":25231},{"$f":"JSA($B323,GRUNDAVDRAG($B323+O$3),Deltagandeskatter!$B$2)","v":25231},{"$f":"JSA($B323,GRUNDAVDRAG($B323+P$3),Deltagandeskatter!$B$2)","v":25231},null,16600,13200,13200,13200,13200,13200,null,{"v":72991.87999999999,"d":"72992"},{"v":79448.07999999999,"d":"79448"},{"v":82660.07999999999,"d":"82660"},{"v":84073.35999999999,"d":"84073"},{"v":87132.16,"d":"87132"},{"v":95526.16,"d":"95526"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":26666.666666666668,"d":"26667"},320000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!D$3))-JSA($B324,GRUNDAVDRAG($B324+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":73277.2,"d":"73277"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!E$3))-JSA($B324,GRUNDAVDRAG($B324+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":89337.15999999999,"d":"89337"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!F$3))-JSA($B324,GRUNDAVDRAG($B324+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":105397.15999999999,"d":"105397"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!G$3))-JSA($B324,GRUNDAVDRAG($B324+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":115033.16,"d":"115033"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!H$3))-JSA($B324,GRUNDAVDRAG($B324+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":125037.16,"d":"125037"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!I$3))-JSA($B324,GRUNDAVDRAG($B324+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B324+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B324+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":151097.16,"d":"151097"}},null,{"$f":"JSA($B324,GRUNDAVDRAG($B324+K$3),Deltagandeskatter!$B$2)","v":24207},{"$f":"JSA($B324,GRUNDAVDRAG($B324+L$3),Deltagandeskatter!$B$2)","v":25267},{"$f":"JSA($B324,GRUNDAVDRAG($B324+M$3),Deltagandeskatter!$B$2)","v":25267},{"$f":"JSA($B324,GRUNDAVDRAG($B324+N$3),Deltagandeskatter!$B$2)","v":25267},{"$f":"JSA($B324,GRUNDAVDRAG($B324+O$3),Deltagandeskatter!$B$2)","v":25267},{"$f":"JSA($B324,GRUNDAVDRAG($B324+P$3),Deltagandeskatter!$B$2)","v":25267},null,16500,13200,13200,13200,13200,13200,null,{"v":73277.2,"d":"73277"},{"v":79733.27999999998,"d":"79733"},{"v":82945.28,"d":"82945"},{"v":84358.56,"d":"84359"},{"v":87617.36000000002,"d":"87617"},{"v":96011.36000000002,"d":"96011"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"$f":"B325/12","v":26750},321000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!D$3))-JSA($B325,GRUNDAVDRAG($B325+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":73563.51999999999,"d":"73564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!E$3))-JSA($B325,GRUNDAVDRAG($B325+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":89623.36,"d":"89623"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!F$3))-JSA($B325,GRUNDAVDRAG($B325+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":105683.36,"d":"105683"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!G$3))-JSA($B325,GRUNDAVDRAG($B325+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":115319.35999999999,"d":"115319"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!H$3))-JSA($B325,GRUNDAVDRAG($B325+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":125523.35999999999,"d":"125523"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!I$3))-JSA($B325,GRUNDAVDRAG($B325+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B325+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B325+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":151583.36,"d":"151583"}},null,{"$f":"JSA($B325,GRUNDAVDRAG($B325+K$3),Deltagandeskatter!$B$2)","v":24274},{"$f":"JSA($B325,GRUNDAVDRAG($B325+L$3),Deltagandeskatter!$B$2)","v":25302},{"$f":"JSA($B325,GRUNDAVDRAG($B325+M$3),Deltagandeskatter!$B$2)","v":25302},{"$f":"JSA($B325,GRUNDAVDRAG($B325+N$3),Deltagandeskatter!$B$2)","v":25302},{"$f":"JSA($B325,GRUNDAVDRAG($B325+O$3),Deltagandeskatter!$B$2)","v":25302},{"$f":"JSA($B325,GRUNDAVDRAG($B325+P$3),Deltagandeskatter!$B$2)","v":25302},null,16400,13200,13200,13200,13200,13200,null,{"v":73563.51999999999,"d":"73564"},{"v":80019.48,"d":"80019"},{"v":83231.48000000001,"d":"83231"},{"v":84644.75999999998,"d":"84645"},{"v":88103.56,"d":"88104"},{"v":96497.56,"d":"96498"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":26833.333333333332,"d":"26833"},322000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!D$3))-JSA($B326,GRUNDAVDRAG($B326+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":73848.84,"d":"73849"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!E$3))-JSA($B326,GRUNDAVDRAG($B326+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":89908.56,"d":"89909"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!F$3))-JSA($B326,GRUNDAVDRAG($B326+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":105968.56,"d":"105969"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!G$3))-JSA($B326,GRUNDAVDRAG($B326+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":115604.56,"d":"115605"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!H$3))-JSA($B326,GRUNDAVDRAG($B326+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":126008.56,"d":"126009"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!I$3))-JSA($B326,GRUNDAVDRAG($B326+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B326+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B326+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":152068.56,"d":"152069"}},null,{"$f":"JSA($B326,GRUNDAVDRAG($B326+K$3),Deltagandeskatter!$B$2)","v":24342},{"$f":"JSA($B326,GRUNDAVDRAG($B326+L$3),Deltagandeskatter!$B$2)","v":25338},{"$f":"JSA($B326,GRUNDAVDRAG($B326+M$3),Deltagandeskatter!$B$2)","v":25338},{"$f":"JSA($B326,GRUNDAVDRAG($B326+N$3),Deltagandeskatter!$B$2)","v":25338},{"$f":"JSA($B326,GRUNDAVDRAG($B326+O$3),Deltagandeskatter!$B$2)","v":25338},{"$f":"JSA($B326,GRUNDAVDRAG($B326+P$3),Deltagandeskatter!$B$2)","v":25338},null,16300,13200,13200,13200,13200,13200,null,{"v":73848.84,"d":"73849"},{"v":80304.68,"d":"80305"},{"v":83516.68,"d":"83517"},{"v":84929.95999999999,"d":"84930"},{"v":88588.76000000001,"d":"88589"},{"v":96982.76000000001,"d":"96983"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":26916.666666666668,"d":"26917"},323000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!D$3))-JSA($B327,GRUNDAVDRAG($B327+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":74134.15999999999,"d":"74134"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!E$3))-JSA($B327,GRUNDAVDRAG($B327+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":90193.76,"d":"90194"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!F$3))-JSA($B327,GRUNDAVDRAG($B327+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":106253.75999999998,"d":"106254"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!G$3))-JSA($B327,GRUNDAVDRAG($B327+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":116069.75999999998,"d":"116070"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!H$3))-JSA($B327,GRUNDAVDRAG($B327+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":126493.75999999998,"d":"126494"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!I$3))-JSA($B327,GRUNDAVDRAG($B327+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B327+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B327+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":152553.75999999998,"d":"152554"}},null,{"$f":"JSA($B327,GRUNDAVDRAG($B327+K$3),Deltagandeskatter!$B$2)","v":24410},{"$f":"JSA($B327,GRUNDAVDRAG($B327+L$3),Deltagandeskatter!$B$2)","v":25374},{"$f":"JSA($B327,GRUNDAVDRAG($B327+M$3),Deltagandeskatter!$B$2)","v":25374},{"$f":"JSA($B327,GRUNDAVDRAG($B327+N$3),Deltagandeskatter!$B$2)","v":25374},{"$f":"JSA($B327,GRUNDAVDRAG($B327+O$3),Deltagandeskatter!$B$2)","v":25374},{"$f":"JSA($B327,GRUNDAVDRAG($B327+P$3),Deltagandeskatter!$B$2)","v":25374},null,16200,13200,13200,13200,13200,13200,null,{"v":74134.15999999999,"d":"74134"},{"v":80589.87999999999,"d":"80590"},{"v":83801.87999999998,"d":"83802"},{"v":85395.15999999997,"d":"85395"},{"v":89073.95999999999,"d":"89074"},{"v":97467.95999999999,"d":"97468"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.4651999999999825,"d":"47%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[27000,324000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!D$3))-JSA($B328,GRUNDAVDRAG($B328+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":74419.48,"d":"74419"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!E$3))-JSA($B328,GRUNDAVDRAG($B328+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":90479.95999999999,"d":"90480"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!F$3))-JSA($B328,GRUNDAVDRAG($B328+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":106539.95999999999,"d":"106540"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!G$3))-JSA($B328,GRUNDAVDRAG($B328+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":116555.95999999999,"d":"116556"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!H$3))-JSA($B328,GRUNDAVDRAG($B328+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":126979.95999999999,"d":"126980"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!I$3))-JSA($B328,GRUNDAVDRAG($B328+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B328+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B328+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":153039.96,"d":"153040"}},null,{"$f":"JSA($B328,GRUNDAVDRAG($B328+K$3),Deltagandeskatter!$B$2)","v":24478},{"$f":"JSA($B328,GRUNDAVDRAG($B328+L$3),Deltagandeskatter!$B$2)","v":25409},{"$f":"JSA($B328,GRUNDAVDRAG($B328+M$3),Deltagandeskatter!$B$2)","v":25409},{"$f":"JSA($B328,GRUNDAVDRAG($B328+N$3),Deltagandeskatter!$B$2)","v":25409},{"$f":"JSA($B328,GRUNDAVDRAG($B328+O$3),Deltagandeskatter!$B$2)","v":25409},{"$f":"JSA($B328,GRUNDAVDRAG($B328+P$3),Deltagandeskatter!$B$2)","v":25409},null,16100,13200,13200,13200,13200,13200,null,{"v":74419.48,"d":"74419"},{"v":80876.07999999999,"d":"80876"},{"v":84088.07999999999,"d":"84088"},{"v":85881.35999999999,"d":"85881"},{"v":89560.16,"d":"89560"},{"v":97954.16,"d":"97954"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":27083.333333333332,"d":"27083"},325000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!D$3))-JSA($B329,GRUNDAVDRAG($B329+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":74704.79999999999,"d":"74705"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!E$3))-JSA($B329,GRUNDAVDRAG($B329+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":90765.15999999999,"d":"90765"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!F$3))-JSA($B329,GRUNDAVDRAG($B329+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":106825.16,"d":"106825"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!G$3))-JSA($B329,GRUNDAVDRAG($B329+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":117041.16,"d":"117041"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!H$3))-JSA($B329,GRUNDAVDRAG($B329+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":127465.16,"d":"127465"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!I$3))-JSA($B329,GRUNDAVDRAG($B329+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B329+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B329+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":153525.16,"d":"153525"}},null,{"$f":"JSA($B329,GRUNDAVDRAG($B329+K$3),Deltagandeskatter!$B$2)","v":24546},{"$f":"JSA($B329,GRUNDAVDRAG($B329+L$3),Deltagandeskatter!$B$2)","v":25445},{"$f":"JSA($B329,GRUNDAVDRAG($B329+M$3),Deltagandeskatter!$B$2)","v":25445},{"$f":"JSA($B329,GRUNDAVDRAG($B329+N$3),Deltagandeskatter!$B$2)","v":25445},{"$f":"JSA($B329,GRUNDAVDRAG($B329+O$3),Deltagandeskatter!$B$2)","v":25445},{"$f":"JSA($B329,GRUNDAVDRAG($B329+P$3),Deltagandeskatter!$B$2)","v":25445},null,16000,13200,13200,13200,13200,13200,null,{"v":74704.79999999999,"d":"74705"},{"v":81161.27999999998,"d":"81161"},{"v":84373.28,"d":"84373"},{"v":86366.56,"d":"86367"},{"v":90045.36000000002,"d":"90045"},{"v":98439.36000000002,"d":"98439"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":27166.666666666668,"d":"27167"},326000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!D$3))-JSA($B330,GRUNDAVDRAG($B330+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":74991.12,"d":"74991"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!E$3))-JSA($B330,GRUNDAVDRAG($B330+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":91050.36,"d":"91050"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!F$3))-JSA($B330,GRUNDAVDRAG($B330+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":107110.35999999999,"d":"107110"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!G$3))-JSA($B330,GRUNDAVDRAG($B330+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":117526.35999999999,"d":"117526"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!H$3))-JSA($B330,GRUNDAVDRAG($B330+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":127950.35999999999,"d":"127950"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!I$3))-JSA($B330,GRUNDAVDRAG($B330+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B330+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B330+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":154010.36,"d":"154010"}},null,{"$f":"JSA($B330,GRUNDAVDRAG($B330+K$3),Deltagandeskatter!$B$2)","v":24613},{"$f":"JSA($B330,GRUNDAVDRAG($B330+L$3),Deltagandeskatter!$B$2)","v":25481},{"$f":"JSA($B330,GRUNDAVDRAG($B330+M$3),Deltagandeskatter!$B$2)","v":25481},{"$f":"JSA($B330,GRUNDAVDRAG($B330+N$3),Deltagandeskatter!$B$2)","v":25481},{"$f":"JSA($B330,GRUNDAVDRAG($B330+O$3),Deltagandeskatter!$B$2)","v":25481},{"$f":"JSA($B330,GRUNDAVDRAG($B330+P$3),Deltagandeskatter!$B$2)","v":25481},null,15900,13200,13200,13200,13200,13200,null,{"v":74991.12,"d":"74991"},{"v":81446.48,"d":"81446"},{"v":84658.47999999998,"d":"84658"},{"v":86851.75999999998,"d":"86852"},{"v":90530.56,"d":"90531"},{"v":98924.56,"d":"98925"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[27250,327000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!D$3))-JSA($B331,GRUNDAVDRAG($B331+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":75276.44,"d":"75276"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!E$3))-JSA($B331,GRUNDAVDRAG($B331+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":91336.56,"d":"91337"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!F$3))-JSA($B331,GRUNDAVDRAG($B331+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":107396.56,"d":"107397"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!G$3))-JSA($B331,GRUNDAVDRAG($B331+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":118012.56,"d":"118013"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!H$3))-JSA($B331,GRUNDAVDRAG($B331+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":128436.56,"d":"128437"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!I$3))-JSA($B331,GRUNDAVDRAG($B331+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B331+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B331+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":154496.56,"d":"154497"}},null,{"$f":"JSA($B331,GRUNDAVDRAG($B331+K$3),Deltagandeskatter!$B$2)","v":24681},{"$f":"JSA($B331,GRUNDAVDRAG($B331+L$3),Deltagandeskatter!$B$2)","v":25516},{"$f":"JSA($B331,GRUNDAVDRAG($B331+M$3),Deltagandeskatter!$B$2)","v":25516},{"$f":"JSA($B331,GRUNDAVDRAG($B331+N$3),Deltagandeskatter!$B$2)","v":25516},{"$f":"JSA($B331,GRUNDAVDRAG($B331+O$3),Deltagandeskatter!$B$2)","v":25516},{"$f":"JSA($B331,GRUNDAVDRAG($B331+P$3),Deltagandeskatter!$B$2)","v":25516},null,15800,13200,13200,13200,13200,13200,null,{"v":75276.44,"d":"75276"},{"v":81732.68,"d":"81733"},{"v":84944.68,"d":"84945"},{"v":87337.95999999999,"d":"87338"},{"v":91016.76000000001,"d":"91017"},{"v":99410.76000000001,"d":"99411"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":27333.333333333332,"d":"27333"},328000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!D$3))-JSA($B332,GRUNDAVDRAG($B332+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":75561.76,"d":"75562"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!E$3))-JSA($B332,GRUNDAVDRAG($B332+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":91621.76,"d":"91622"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!F$3))-JSA($B332,GRUNDAVDRAG($B332+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":107681.75999999998,"d":"107682"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!G$3))-JSA($B332,GRUNDAVDRAG($B332+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":118497.75999999998,"d":"118498"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!H$3))-JSA($B332,GRUNDAVDRAG($B332+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":128921.75999999998,"d":"128922"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!I$3))-JSA($B332,GRUNDAVDRAG($B332+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B332+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B332+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":154981.75999999998,"d":"154982"}},null,{"$f":"JSA($B332,GRUNDAVDRAG($B332+K$3),Deltagandeskatter!$B$2)","v":24749},{"$f":"JSA($B332,GRUNDAVDRAG($B332+L$3),Deltagandeskatter!$B$2)","v":25552},{"$f":"JSA($B332,GRUNDAVDRAG($B332+M$3),Deltagandeskatter!$B$2)","v":25552},{"$f":"JSA($B332,GRUNDAVDRAG($B332+N$3),Deltagandeskatter!$B$2)","v":25552},{"$f":"JSA($B332,GRUNDAVDRAG($B332+O$3),Deltagandeskatter!$B$2)","v":25552},{"$f":"JSA($B332,GRUNDAVDRAG($B332+P$3),Deltagandeskatter!$B$2)","v":25552},null,15700,13200,13200,13200,13200,13200,null,{"v":75561.76,"d":"75562"},{"v":82017.87999999999,"d":"82018"},{"v":85229.87999999998,"d":"85230"},{"v":87823.15999999997,"d":"87823"},{"v":91501.95999999999,"d":"91502"},{"v":99895.95999999999,"d":"99896"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":27416.666666666668,"d":"27417"},329000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!D$3))-JSA($B333,GRUNDAVDRAG($B333+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":75847.08,"d":"75847"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!E$3))-JSA($B333,GRUNDAVDRAG($B333+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":91907.95999999999,"d":"91908"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!F$3))-JSA($B333,GRUNDAVDRAG($B333+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":107967.95999999999,"d":"107968"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!G$3))-JSA($B333,GRUNDAVDRAG($B333+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":118983.95999999999,"d":"118984"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!H$3))-JSA($B333,GRUNDAVDRAG($B333+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":129407.95999999999,"d":"129408"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!I$3))-JSA($B333,GRUNDAVDRAG($B333+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B333+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B333+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":155467.96,"d":"155468"}},null,{"$f":"JSA($B333,GRUNDAVDRAG($B333+K$3),Deltagandeskatter!$B$2)","v":24817},{"$f":"JSA($B333,GRUNDAVDRAG($B333+L$3),Deltagandeskatter!$B$2)","v":25587},{"$f":"JSA($B333,GRUNDAVDRAG($B333+M$3),Deltagandeskatter!$B$2)","v":25587},{"$f":"JSA($B333,GRUNDAVDRAG($B333+N$3),Deltagandeskatter!$B$2)","v":25587},{"$f":"JSA($B333,GRUNDAVDRAG($B333+O$3),Deltagandeskatter!$B$2)","v":25587},{"$f":"JSA($B333,GRUNDAVDRAG($B333+P$3),Deltagandeskatter!$B$2)","v":25587},null,15600,13200,13200,13200,13200,13200,null,{"v":75847.08,"d":"75847"},{"v":82304.07999999999,"d":"82304"},{"v":85516.07999999999,"d":"85516"},{"v":88309.35999999999,"d":"88309"},{"v":91988.16,"d":"91988"},{"v":100382.16,"d":"100382"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[27500,330000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!D$3))-JSA($B334,GRUNDAVDRAG($B334+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":76133.4,"d":"76133"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!E$3))-JSA($B334,GRUNDAVDRAG($B334+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":92193.15999999999,"d":"92193"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!F$3))-JSA($B334,GRUNDAVDRAG($B334+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":108253.16,"d":"108253"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!G$3))-JSA($B334,GRUNDAVDRAG($B334+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":119469.16,"d":"119469"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!H$3))-JSA($B334,GRUNDAVDRAG($B334+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":129893.16,"d":"129893"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!I$3))-JSA($B334,GRUNDAVDRAG($B334+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B334+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B334+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":155953.16,"d":"155953"}},null,{"$f":"JSA($B334,GRUNDAVDRAG($B334+K$3),Deltagandeskatter!$B$2)","v":24884},{"$f":"JSA($B334,GRUNDAVDRAG($B334+L$3),Deltagandeskatter!$B$2)","v":25623},{"$f":"JSA($B334,GRUNDAVDRAG($B334+M$3),Deltagandeskatter!$B$2)","v":25623},{"$f":"JSA($B334,GRUNDAVDRAG($B334+N$3),Deltagandeskatter!$B$2)","v":25623},{"$f":"JSA($B334,GRUNDAVDRAG($B334+O$3),Deltagandeskatter!$B$2)","v":25623},{"$f":"JSA($B334,GRUNDAVDRAG($B334+P$3),Deltagandeskatter!$B$2)","v":25623},null,15500,13200,13200,13200,13200,13200,null,{"v":76133.4,"d":"76133"},{"v":82589.27999999998,"d":"82589"},{"v":85801.28,"d":"85801"},{"v":88794.56,"d":"88795"},{"v":92473.36000000002,"d":"92473"},{"v":100867.36000000002,"d":"100867"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":27583.333333333332,"d":"27583"},331000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!D$3))-JSA($B335,GRUNDAVDRAG($B335+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":76418.72,"d":"76419"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!E$3))-JSA($B335,GRUNDAVDRAG($B335+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":92478.36,"d":"92478"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!F$3))-JSA($B335,GRUNDAVDRAG($B335+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":108538.35999999999,"d":"108538"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!G$3))-JSA($B335,GRUNDAVDRAG($B335+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":119954.35999999999,"d":"119954"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!H$3))-JSA($B335,GRUNDAVDRAG($B335+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":130378.35999999999,"d":"130378"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!I$3))-JSA($B335,GRUNDAVDRAG($B335+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B335+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B335+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":156438.36,"d":"156438"}},null,{"$f":"JSA($B335,GRUNDAVDRAG($B335+K$3),Deltagandeskatter!$B$2)","v":24952},{"$f":"JSA($B335,GRUNDAVDRAG($B335+L$3),Deltagandeskatter!$B$2)","v":25659},{"$f":"JSA($B335,GRUNDAVDRAG($B335+M$3),Deltagandeskatter!$B$2)","v":25659},{"$f":"JSA($B335,GRUNDAVDRAG($B335+N$3),Deltagandeskatter!$B$2)","v":25659},{"$f":"JSA($B335,GRUNDAVDRAG($B335+O$3),Deltagandeskatter!$B$2)","v":25659},{"$f":"JSA($B335,GRUNDAVDRAG($B335+P$3),Deltagandeskatter!$B$2)","v":25659},null,15400,13200,13200,13200,13200,13200,null,{"v":76418.72,"d":"76419"},{"v":82874.48,"d":"82874"},{"v":86086.47999999998,"d":"86086"},{"v":89279.75999999998,"d":"89280"},{"v":92958.56,"d":"92959"},{"v":101352.56,"d":"101353"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":27666.666666666668,"d":"27667"},332000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!D$3))-JSA($B336,GRUNDAVDRAG($B336+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":76704.04,"d":"76704"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!E$3))-JSA($B336,GRUNDAVDRAG($B336+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":92764.56,"d":"92765"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!F$3))-JSA($B336,GRUNDAVDRAG($B336+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":108824.56,"d":"108825"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!G$3))-JSA($B336,GRUNDAVDRAG($B336+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":120440.56,"d":"120441"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!H$3))-JSA($B336,GRUNDAVDRAG($B336+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":130864.56,"d":"130865"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!I$3))-JSA($B336,GRUNDAVDRAG($B336+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B336+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B336+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":156924.56,"d":"156925"}},null,{"$f":"JSA($B336,GRUNDAVDRAG($B336+K$3),Deltagandeskatter!$B$2)","v":25020},{"$f":"JSA($B336,GRUNDAVDRAG($B336+L$3),Deltagandeskatter!$B$2)","v":25694},{"$f":"JSA($B336,GRUNDAVDRAG($B336+M$3),Deltagandeskatter!$B$2)","v":25694},{"$f":"JSA($B336,GRUNDAVDRAG($B336+N$3),Deltagandeskatter!$B$2)","v":25694},{"$f":"JSA($B336,GRUNDAVDRAG($B336+O$3),Deltagandeskatter!$B$2)","v":25694},{"$f":"JSA($B336,GRUNDAVDRAG($B336+P$3),Deltagandeskatter!$B$2)","v":25694},null,15300,13200,13200,13200,13200,13200,null,{"v":76704.04,"d":"76704"},{"v":83160.68,"d":"83161"},{"v":86372.68,"d":"86373"},{"v":89765.95999999999,"d":"89766"},{"v":93444.76000000001,"d":"93445"},{"v":101838.76000000001,"d":"101839"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[27750,333000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!D$3))-JSA($B337,GRUNDAVDRAG($B337+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":76989.36,"d":"76989"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!E$3))-JSA($B337,GRUNDAVDRAG($B337+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":93049.76,"d":"93050"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!F$3))-JSA($B337,GRUNDAVDRAG($B337+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":109109.75999999998,"d":"109110"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!G$3))-JSA($B337,GRUNDAVDRAG($B337+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":120925.75999999998,"d":"120926"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!H$3))-JSA($B337,GRUNDAVDRAG($B337+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":131349.75999999998,"d":"131350"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!I$3))-JSA($B337,GRUNDAVDRAG($B337+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B337+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B337+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":157409.75999999998,"d":"157410"}},null,{"$f":"JSA($B337,GRUNDAVDRAG($B337+K$3),Deltagandeskatter!$B$2)","v":25088},{"$f":"JSA($B337,GRUNDAVDRAG($B337+L$3),Deltagandeskatter!$B$2)","v":25730},{"$f":"JSA($B337,GRUNDAVDRAG($B337+M$3),Deltagandeskatter!$B$2)","v":25730},{"$f":"JSA($B337,GRUNDAVDRAG($B337+N$3),Deltagandeskatter!$B$2)","v":25730},{"$f":"JSA($B337,GRUNDAVDRAG($B337+O$3),Deltagandeskatter!$B$2)","v":25730},{"$f":"JSA($B337,GRUNDAVDRAG($B337+P$3),Deltagandeskatter!$B$2)","v":25730},null,15200,13200,13200,13200,13200,13200,null,{"v":76989.36,"d":"76989"},{"v":83445.87999999999,"d":"83446"},{"v":86657.87999999998,"d":"86658"},{"v":90251.15999999997,"d":"90251"},{"v":93929.95999999999,"d":"93930"},{"v":102323.95999999999,"d":"102324"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":27833.333333333332,"d":"27833"},334000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!D$3))-JSA($B338,GRUNDAVDRAG($B338+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":77275.68,"d":"77276"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!E$3))-JSA($B338,GRUNDAVDRAG($B338+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":93334.95999999999,"d":"93335"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!F$3))-JSA($B338,GRUNDAVDRAG($B338+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":109394.95999999999,"d":"109395"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!G$3))-JSA($B338,GRUNDAVDRAG($B338+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":121410.95999999999,"d":"121411"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!H$3))-JSA($B338,GRUNDAVDRAG($B338+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":131834.96,"d":"131835"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!I$3))-JSA($B338,GRUNDAVDRAG($B338+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B338+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B338+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":157894.96,"d":"157895"}},null,{"$f":"JSA($B338,GRUNDAVDRAG($B338+K$3),Deltagandeskatter!$B$2)","v":25155},{"$f":"JSA($B338,GRUNDAVDRAG($B338+L$3),Deltagandeskatter!$B$2)","v":25766},{"$f":"JSA($B338,GRUNDAVDRAG($B338+M$3),Deltagandeskatter!$B$2)","v":25766},{"$f":"JSA($B338,GRUNDAVDRAG($B338+N$3),Deltagandeskatter!$B$2)","v":25766},{"$f":"JSA($B338,GRUNDAVDRAG($B338+O$3),Deltagandeskatter!$B$2)","v":25766},{"$f":"JSA($B338,GRUNDAVDRAG($B338+P$3),Deltagandeskatter!$B$2)","v":25766},null,15100,13200,13200,13200,13200,13200,null,{"v":77275.68,"d":"77276"},{"v":83731.07999999999,"d":"83731"},{"v":86943.07999999999,"d":"86943"},{"v":90736.35999999999,"d":"90736"},{"v":94415.16,"d":"94415"},{"v":102809.16,"d":"102809"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":27916.666666666668,"d":"27917"},335000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!D$3))-JSA($B339,GRUNDAVDRAG($B339+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":77561},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!E$3))-JSA($B339,GRUNDAVDRAG($B339+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":93621.15999999999,"d":"93621"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!F$3))-JSA($B339,GRUNDAVDRAG($B339+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":109681.16,"d":"109681"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!G$3))-JSA($B339,GRUNDAVDRAG($B339+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":121897.16,"d":"121897"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!H$3))-JSA($B339,GRUNDAVDRAG($B339+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":132321.16,"d":"132321"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!I$3))-JSA($B339,GRUNDAVDRAG($B339+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B339+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B339+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":158381.16,"d":"158381"}},null,{"$f":"JSA($B339,GRUNDAVDRAG($B339+K$3),Deltagandeskatter!$B$2)","v":25223},{"$f":"JSA($B339,GRUNDAVDRAG($B339+L$3),Deltagandeskatter!$B$2)","v":25801},{"$f":"JSA($B339,GRUNDAVDRAG($B339+M$3),Deltagandeskatter!$B$2)","v":25801},{"$f":"JSA($B339,GRUNDAVDRAG($B339+N$3),Deltagandeskatter!$B$2)","v":25801},{"$f":"JSA($B339,GRUNDAVDRAG($B339+O$3),Deltagandeskatter!$B$2)","v":25801},{"$f":"JSA($B339,GRUNDAVDRAG($B339+P$3),Deltagandeskatter!$B$2)","v":25801},null,15000,13200,13200,13200,13200,13200,null,77561,{"v":84017.27999999998,"d":"84017"},{"v":87229.28,"d":"87229"},{"v":91222.56,"d":"91223"},{"v":94901.36000000002,"d":"94901"},{"v":103295.36000000002,"d":"103295"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[28000,336000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!D$3))-JSA($B340,GRUNDAVDRAG($B340+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":77846.31999999999,"d":"77846"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!E$3))-JSA($B340,GRUNDAVDRAG($B340+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":93906.36,"d":"93906"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!F$3))-JSA($B340,GRUNDAVDRAG($B340+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":109966.35999999999,"d":"109966"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!G$3))-JSA($B340,GRUNDAVDRAG($B340+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":122382.35999999999,"d":"122382"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!H$3))-JSA($B340,GRUNDAVDRAG($B340+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":132806.36,"d":"132806"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!I$3))-JSA($B340,GRUNDAVDRAG($B340+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B340+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B340+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":158866.36,"d":"158866"}},null,{"$f":"JSA($B340,GRUNDAVDRAG($B340+K$3),Deltagandeskatter!$B$2)","v":25291},{"$f":"JSA($B340,GRUNDAVDRAG($B340+L$3),Deltagandeskatter!$B$2)","v":25837},{"$f":"JSA($B340,GRUNDAVDRAG($B340+M$3),Deltagandeskatter!$B$2)","v":25837},{"$f":"JSA($B340,GRUNDAVDRAG($B340+N$3),Deltagandeskatter!$B$2)","v":25837},{"$f":"JSA($B340,GRUNDAVDRAG($B340+O$3),Deltagandeskatter!$B$2)","v":25837},{"$f":"JSA($B340,GRUNDAVDRAG($B340+P$3),Deltagandeskatter!$B$2)","v":25837},null,14900,13200,13200,13200,13200,13200,null,{"v":77846.31999999999,"d":"77846"},{"v":84302.48,"d":"84302"},{"v":87514.47999999998,"d":"87514"},{"v":91707.75999999998,"d":"91708"},{"v":95386.56,"d":"95387"},{"v":103780.56,"d":"103781"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":28083.333333333332,"d":"28083"},337000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!D$3))-JSA($B341,GRUNDAVDRAG($B341+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":78131.64,"d":"78132"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!E$3))-JSA($B341,GRUNDAVDRAG($B341+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":94191.56,"d":"94192"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!F$3))-JSA($B341,GRUNDAVDRAG($B341+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":110251.56,"d":"110252"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!G$3))-JSA($B341,GRUNDAVDRAG($B341+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":122867.56,"d":"122868"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!H$3))-JSA($B341,GRUNDAVDRAG($B341+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":133291.56,"d":"133292"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!I$3))-JSA($B341,GRUNDAVDRAG($B341+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B341+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B341+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":159351.56,"d":"159352"}},null,{"$f":"JSA($B341,GRUNDAVDRAG($B341+K$3),Deltagandeskatter!$B$2)","v":25359},{"$f":"JSA($B341,GRUNDAVDRAG($B341+L$3),Deltagandeskatter!$B$2)","v":25873},{"$f":"JSA($B341,GRUNDAVDRAG($B341+M$3),Deltagandeskatter!$B$2)","v":25873},{"$f":"JSA($B341,GRUNDAVDRAG($B341+N$3),Deltagandeskatter!$B$2)","v":25873},{"$f":"JSA($B341,GRUNDAVDRAG($B341+O$3),Deltagandeskatter!$B$2)","v":25873},{"$f":"JSA($B341,GRUNDAVDRAG($B341+P$3),Deltagandeskatter!$B$2)","v":25873},null,14800,13200,13200,13200,13200,13200,null,{"v":78131.64,"d":"78132"},{"v":84587.68,"d":"84588"},{"v":87799.68,"d":"87800"},{"v":92192.95999999999,"d":"92193"},{"v":95871.76000000001,"d":"95872"},{"v":104265.76000000001,"d":"104266"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":28166.666666666668,"d":"28167"},338000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!D$3))-JSA($B342,GRUNDAVDRAG($B342+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":78416.95999999999,"d":"78417"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!E$3))-JSA($B342,GRUNDAVDRAG($B342+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":94477.76,"d":"94478"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!F$3))-JSA($B342,GRUNDAVDRAG($B342+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":110537.75999999998,"d":"110538"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!G$3))-JSA($B342,GRUNDAVDRAG($B342+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":123353.75999999998,"d":"123354"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!H$3))-JSA($B342,GRUNDAVDRAG($B342+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":133777.75999999998,"d":"133778"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!I$3))-JSA($B342,GRUNDAVDRAG($B342+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B342+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B342+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":159837.75999999998,"d":"159838"}},null,{"$f":"JSA($B342,GRUNDAVDRAG($B342+K$3),Deltagandeskatter!$B$2)","v":25427},{"$f":"JSA($B342,GRUNDAVDRAG($B342+L$3),Deltagandeskatter!$B$2)","v":25908},{"$f":"JSA($B342,GRUNDAVDRAG($B342+M$3),Deltagandeskatter!$B$2)","v":25908},{"$f":"JSA($B342,GRUNDAVDRAG($B342+N$3),Deltagandeskatter!$B$2)","v":25908},{"$f":"JSA($B342,GRUNDAVDRAG($B342+O$3),Deltagandeskatter!$B$2)","v":25908},{"$f":"JSA($B342,GRUNDAVDRAG($B342+P$3),Deltagandeskatter!$B$2)","v":25908},null,14700,13200,13200,13200,13200,13200,null,{"v":78416.95999999999,"d":"78417"},{"v":84873.87999999999,"d":"84874"},{"v":88085.87999999998,"d":"88086"},{"v":92679.15999999997,"d":"92679"},{"v":96357.95999999999,"d":"96358"},{"v":104751.95999999999,"d":"104752"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[28250,339000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!D$3))-JSA($B343,GRUNDAVDRAG($B343+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":78703.28,"d":"78703"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!E$3))-JSA($B343,GRUNDAVDRAG($B343+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":94762.95999999999,"d":"94763"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!F$3))-JSA($B343,GRUNDAVDRAG($B343+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":110822.95999999999,"d":"110823"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!G$3))-JSA($B343,GRUNDAVDRAG($B343+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":123838.95999999999,"d":"123839"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!H$3))-JSA($B343,GRUNDAVDRAG($B343+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":134262.96,"d":"134263"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!I$3))-JSA($B343,GRUNDAVDRAG($B343+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B343+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B343+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":160322.96,"d":"160323"}},null,{"$f":"JSA($B343,GRUNDAVDRAG($B343+K$3),Deltagandeskatter!$B$2)","v":25494},{"$f":"JSA($B343,GRUNDAVDRAG($B343+L$3),Deltagandeskatter!$B$2)","v":25944},{"$f":"JSA($B343,GRUNDAVDRAG($B343+M$3),Deltagandeskatter!$B$2)","v":25944},{"$f":"JSA($B343,GRUNDAVDRAG($B343+N$3),Deltagandeskatter!$B$2)","v":25944},{"$f":"JSA($B343,GRUNDAVDRAG($B343+O$3),Deltagandeskatter!$B$2)","v":25944},{"$f":"JSA($B343,GRUNDAVDRAG($B343+P$3),Deltagandeskatter!$B$2)","v":25944},null,14600,13200,13200,13200,13200,13200,null,{"v":78703.28,"d":"78703"},{"v":85159.07999999999,"d":"85159"},{"v":88371.07999999999,"d":"88371"},{"v":93164.35999999999,"d":"93164"},{"v":96843.16,"d":"96843"},{"v":105237.16,"d":"105237"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":28333.333333333332,"d":"28333"},340000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!D$3))-JSA($B344,GRUNDAVDRAG($B344+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":78988.59999999999,"d":"78989"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!E$3))-JSA($B344,GRUNDAVDRAG($B344+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":95048.15999999999,"d":"95048"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!F$3))-JSA($B344,GRUNDAVDRAG($B344+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":111108.16,"d":"111108"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!G$3))-JSA($B344,GRUNDAVDRAG($B344+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":124324.16,"d":"124324"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!H$3))-JSA($B344,GRUNDAVDRAG($B344+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":134748.16,"d":"134748"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!I$3))-JSA($B344,GRUNDAVDRAG($B344+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B344+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B344+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":160808.16,"d":"160808"}},null,{"$f":"JSA($B344,GRUNDAVDRAG($B344+K$3),Deltagandeskatter!$B$2)","v":25562},{"$f":"JSA($B344,GRUNDAVDRAG($B344+L$3),Deltagandeskatter!$B$2)","v":25980},{"$f":"JSA($B344,GRUNDAVDRAG($B344+M$3),Deltagandeskatter!$B$2)","v":25980},{"$f":"JSA($B344,GRUNDAVDRAG($B344+N$3),Deltagandeskatter!$B$2)","v":25980},{"$f":"JSA($B344,GRUNDAVDRAG($B344+O$3),Deltagandeskatter!$B$2)","v":25980},{"$f":"JSA($B344,GRUNDAVDRAG($B344+P$3),Deltagandeskatter!$B$2)","v":25980},null,14500,13200,13200,13200,13200,13200,null,{"v":78988.59999999999,"d":"78989"},{"v":85444.27999999998,"d":"85444"},{"v":88656.28,"d":"88656"},{"v":93649.56,"d":"93650"},{"v":97328.36000000002,"d":"97328"},{"v":105722.36000000002,"d":"105722"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":28416.666666666668,"d":"28417"},341000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!D$3))-JSA($B345,GRUNDAVDRAG($B345+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":79273.92,"d":"79274"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!E$3))-JSA($B345,GRUNDAVDRAG($B345+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":95334.36,"d":"95334"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!F$3))-JSA($B345,GRUNDAVDRAG($B345+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":111394.35999999999,"d":"111394"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!G$3))-JSA($B345,GRUNDAVDRAG($B345+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":124810.35999999999,"d":"124810"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!H$3))-JSA($B345,GRUNDAVDRAG($B345+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":135234.36,"d":"135234"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!I$3))-JSA($B345,GRUNDAVDRAG($B345+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B345+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B345+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":161294.36,"d":"161294"}},null,{"$f":"JSA($B345,GRUNDAVDRAG($B345+K$3),Deltagandeskatter!$B$2)","v":25630},{"$f":"JSA($B345,GRUNDAVDRAG($B345+L$3),Deltagandeskatter!$B$2)","v":26015},{"$f":"JSA($B345,GRUNDAVDRAG($B345+M$3),Deltagandeskatter!$B$2)","v":26015},{"$f":"JSA($B345,GRUNDAVDRAG($B345+N$3),Deltagandeskatter!$B$2)","v":26015},{"$f":"JSA($B345,GRUNDAVDRAG($B345+O$3),Deltagandeskatter!$B$2)","v":26015},{"$f":"JSA($B345,GRUNDAVDRAG($B345+P$3),Deltagandeskatter!$B$2)","v":26015},null,14400,13200,13200,13200,13200,13200,null,{"v":79273.92,"d":"79274"},{"v":85730.48,"d":"85730"},{"v":88942.47999999998,"d":"88942"},{"v":94135.75999999998,"d":"94136"},{"v":97814.56,"d":"97815"},{"v":106208.56,"d":"106209"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.2861999999999825,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[28500,342000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!D$3))-JSA($B346,GRUNDAVDRAG($B346+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":79559.23999999999,"d":"79559"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!E$3))-JSA($B346,GRUNDAVDRAG($B346+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":95619.56,"d":"95620"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!F$3))-JSA($B346,GRUNDAVDRAG($B346+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":111679.56,"d":"111680"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!G$3))-JSA($B346,GRUNDAVDRAG($B346+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":125295.56,"d":"125296"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!H$3))-JSA($B346,GRUNDAVDRAG($B346+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":135719.56,"d":"135720"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!I$3))-JSA($B346,GRUNDAVDRAG($B346+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B346+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B346+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":161779.56,"d":"161780"}},null,{"$f":"JSA($B346,GRUNDAVDRAG($B346+K$3),Deltagandeskatter!$B$2)","v":25698},{"$f":"JSA($B346,GRUNDAVDRAG($B346+L$3),Deltagandeskatter!$B$2)","v":26051},{"$f":"JSA($B346,GRUNDAVDRAG($B346+M$3),Deltagandeskatter!$B$2)","v":26051},{"$f":"JSA($B346,GRUNDAVDRAG($B346+N$3),Deltagandeskatter!$B$2)","v":26051},{"$f":"JSA($B346,GRUNDAVDRAG($B346+O$3),Deltagandeskatter!$B$2)","v":26051},{"$f":"JSA($B346,GRUNDAVDRAG($B346+P$3),Deltagandeskatter!$B$2)","v":26051},null,14300,13200,13200,13200,13200,13200,null,{"v":79559.23999999999,"d":"79559"},{"v":86015.68,"d":"86016"},{"v":89227.68,"d":"89228"},{"v":94620.95999999999,"d":"94621"},{"v":98299.76000000001,"d":"98300"},{"v":106693.76000000001,"d":"106694"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":28583.333333333332,"d":"28583"},343000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!D$3))-JSA($B347,GRUNDAVDRAG($B347+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":79845.56,"d":"79846"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!E$3))-JSA($B347,GRUNDAVDRAG($B347+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":95904.76,"d":"95905"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!F$3))-JSA($B347,GRUNDAVDRAG($B347+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":111964.75999999998,"d":"111965"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!G$3))-JSA($B347,GRUNDAVDRAG($B347+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":125780.75999999998,"d":"125781"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!H$3))-JSA($B347,GRUNDAVDRAG($B347+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":136204.75999999998,"d":"136205"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!I$3))-JSA($B347,GRUNDAVDRAG($B347+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B347+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B347+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":162264.75999999998,"d":"162265"}},null,{"$f":"JSA($B347,GRUNDAVDRAG($B347+K$3),Deltagandeskatter!$B$2)","v":25765},{"$f":"JSA($B347,GRUNDAVDRAG($B347+L$3),Deltagandeskatter!$B$2)","v":26087},{"$f":"JSA($B347,GRUNDAVDRAG($B347+M$3),Deltagandeskatter!$B$2)","v":26087},{"$f":"JSA($B347,GRUNDAVDRAG($B347+N$3),Deltagandeskatter!$B$2)","v":26087},{"$f":"JSA($B347,GRUNDAVDRAG($B347+O$3),Deltagandeskatter!$B$2)","v":26087},{"$f":"JSA($B347,GRUNDAVDRAG($B347+P$3),Deltagandeskatter!$B$2)","v":26087},null,14200,13200,13200,13200,13200,13200,null,{"v":79845.56,"d":"79846"},{"v":86300.87999999999,"d":"86301"},{"v":89512.87999999998,"d":"89513"},{"v":95106.15999999997,"d":"95106"},{"v":98784.95999999999,"d":"98785"},{"v":107178.95999999999,"d":"107179"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":28666.666666666668,"d":"28667"},344000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!D$3))-JSA($B348,GRUNDAVDRAG($B348+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":80130.87999999999,"d":"80131"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!E$3))-JSA($B348,GRUNDAVDRAG($B348+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":96190.95999999999,"d":"96191"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!F$3))-JSA($B348,GRUNDAVDRAG($B348+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":112250.95999999999,"d":"112251"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!G$3))-JSA($B348,GRUNDAVDRAG($B348+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":126266.95999999999,"d":"126267"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!H$3))-JSA($B348,GRUNDAVDRAG($B348+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":136690.96,"d":"136691"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!I$3))-JSA($B348,GRUNDAVDRAG($B348+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B348+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B348+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":162750.96,"d":"162751"}},null,{"$f":"JSA($B348,GRUNDAVDRAG($B348+K$3),Deltagandeskatter!$B$2)","v":25833},{"$f":"JSA($B348,GRUNDAVDRAG($B348+L$3),Deltagandeskatter!$B$2)","v":26122},{"$f":"JSA($B348,GRUNDAVDRAG($B348+M$3),Deltagandeskatter!$B$2)","v":26122},{"$f":"JSA($B348,GRUNDAVDRAG($B348+N$3),Deltagandeskatter!$B$2)","v":26122},{"$f":"JSA($B348,GRUNDAVDRAG($B348+O$3),Deltagandeskatter!$B$2)","v":26122},{"$f":"JSA($B348,GRUNDAVDRAG($B348+P$3),Deltagandeskatter!$B$2)","v":26122},null,14100,13200,13200,13200,13200,13200,null,{"v":80130.87999999999,"d":"80131"},{"v":86587.07999999999,"d":"86587"},{"v":89799.07999999999,"d":"89799"},{"v":95592.35999999999,"d":"95592"},{"v":99271.16,"d":"99271"},{"v":107665.16,"d":"107665"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[28750,345000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!D$3))-JSA($B349,GRUNDAVDRAG($B349+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":80416.2,"d":"80416"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!E$3))-JSA($B349,GRUNDAVDRAG($B349+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":96476.15999999999,"d":"96476"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!F$3))-JSA($B349,GRUNDAVDRAG($B349+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":112536.16,"d":"112536"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!G$3))-JSA($B349,GRUNDAVDRAG($B349+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":126752.16,"d":"126752"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!H$3))-JSA($B349,GRUNDAVDRAG($B349+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":137176.16,"d":"137176"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!I$3))-JSA($B349,GRUNDAVDRAG($B349+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B349+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B349+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":163236.16,"d":"163236"}},null,{"$f":"JSA($B349,GRUNDAVDRAG($B349+K$3),Deltagandeskatter!$B$2)","v":25901},{"$f":"JSA($B349,GRUNDAVDRAG($B349+L$3),Deltagandeskatter!$B$2)","v":26158},{"$f":"JSA($B349,GRUNDAVDRAG($B349+M$3),Deltagandeskatter!$B$2)","v":26158},{"$f":"JSA($B349,GRUNDAVDRAG($B349+N$3),Deltagandeskatter!$B$2)","v":26158},{"$f":"JSA($B349,GRUNDAVDRAG($B349+O$3),Deltagandeskatter!$B$2)","v":26158},{"$f":"JSA($B349,GRUNDAVDRAG($B349+P$3),Deltagandeskatter!$B$2)","v":26158},null,14000,13200,13200,13200,13200,13200,null,{"v":80416.2,"d":"80416"},{"v":86872.27999999998,"d":"86872"},{"v":90084.28,"d":"90084"},{"v":96077.56,"d":"96078"},{"v":99756.36000000002,"d":"99756"},{"v":108150.36000000002,"d":"108150"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":28833.333333333332,"d":"28833"},346000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!D$3))-JSA($B350,GRUNDAVDRAG($B350+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":80701.51999999999,"d":"80702"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!E$3))-JSA($B350,GRUNDAVDRAG($B350+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":96761.36,"d":"96761"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!F$3))-JSA($B350,GRUNDAVDRAG($B350+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":112821.35999999999,"d":"112821"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!G$3))-JSA($B350,GRUNDAVDRAG($B350+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":127237.35999999999,"d":"127237"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!H$3))-JSA($B350,GRUNDAVDRAG($B350+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":137661.36,"d":"137661"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!I$3))-JSA($B350,GRUNDAVDRAG($B350+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B350+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B350+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":163721.36,"d":"163721"}},null,{"$f":"JSA($B350,GRUNDAVDRAG($B350+K$3),Deltagandeskatter!$B$2)","v":25969},{"$f":"JSA($B350,GRUNDAVDRAG($B350+L$3),Deltagandeskatter!$B$2)","v":26194},{"$f":"JSA($B350,GRUNDAVDRAG($B350+M$3),Deltagandeskatter!$B$2)","v":26194},{"$f":"JSA($B350,GRUNDAVDRAG($B350+N$3),Deltagandeskatter!$B$2)","v":26194},{"$f":"JSA($B350,GRUNDAVDRAG($B350+O$3),Deltagandeskatter!$B$2)","v":26194},{"$f":"JSA($B350,GRUNDAVDRAG($B350+P$3),Deltagandeskatter!$B$2)","v":26194},null,13900,13200,13200,13200,13200,13200,null,{"v":80701.51999999999,"d":"80702"},{"v":87157.48,"d":"87157"},{"v":90369.47999999998,"d":"90369"},{"v":96562.75999999998,"d":"96563"},{"v":100241.56,"d":"100242"},{"v":108635.56,"d":"108636"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":28916.666666666668,"d":"28917"},347000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!D$3))-JSA($B351,GRUNDAVDRAG($B351+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":80986.84,"d":"80987"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!E$3))-JSA($B351,GRUNDAVDRAG($B351+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":97047.56,"d":"97048"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!F$3))-JSA($B351,GRUNDAVDRAG($B351+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":113107.56,"d":"113108"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!G$3))-JSA($B351,GRUNDAVDRAG($B351+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":127723.56,"d":"127724"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!H$3))-JSA($B351,GRUNDAVDRAG($B351+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":138147.56,"d":"138148"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!I$3))-JSA($B351,GRUNDAVDRAG($B351+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B351+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B351+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":164207.56,"d":"164208"}},null,{"$f":"JSA($B351,GRUNDAVDRAG($B351+K$3),Deltagandeskatter!$B$2)","v":26037},{"$f":"JSA($B351,GRUNDAVDRAG($B351+L$3),Deltagandeskatter!$B$2)","v":26229},{"$f":"JSA($B351,GRUNDAVDRAG($B351+M$3),Deltagandeskatter!$B$2)","v":26229},{"$f":"JSA($B351,GRUNDAVDRAG($B351+N$3),Deltagandeskatter!$B$2)","v":26229},{"$f":"JSA($B351,GRUNDAVDRAG($B351+O$3),Deltagandeskatter!$B$2)","v":26229},{"$f":"JSA($B351,GRUNDAVDRAG($B351+P$3),Deltagandeskatter!$B$2)","v":26229},null,13800,13200,13200,13200,13200,13200,null,{"v":80986.84,"d":"80987"},{"v":87443.68,"d":"87444"},{"v":90655.68,"d":"90656"},{"v":97048.95999999999,"d":"97049"},{"v":100727.76000000001,"d":"100728"},{"v":109121.76000000001,"d":"109122"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[29000,348000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!D$3))-JSA($B352,GRUNDAVDRAG($B352+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":81273.15999999999,"d":"81273"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!E$3))-JSA($B352,GRUNDAVDRAG($B352+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":97332.76,"d":"97333"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!F$3))-JSA($B352,GRUNDAVDRAG($B352+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":113392.75999999998,"d":"113393"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!G$3))-JSA($B352,GRUNDAVDRAG($B352+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":128208.75999999998,"d":"128209"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!H$3))-JSA($B352,GRUNDAVDRAG($B352+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":138632.75999999998,"d":"138633"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!I$3))-JSA($B352,GRUNDAVDRAG($B352+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B352+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B352+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":164692.75999999998,"d":"164693"}},null,{"$f":"JSA($B352,GRUNDAVDRAG($B352+K$3),Deltagandeskatter!$B$2)","v":26104},{"$f":"JSA($B352,GRUNDAVDRAG($B352+L$3),Deltagandeskatter!$B$2)","v":26265},{"$f":"JSA($B352,GRUNDAVDRAG($B352+M$3),Deltagandeskatter!$B$2)","v":26265},{"$f":"JSA($B352,GRUNDAVDRAG($B352+N$3),Deltagandeskatter!$B$2)","v":26265},{"$f":"JSA($B352,GRUNDAVDRAG($B352+O$3),Deltagandeskatter!$B$2)","v":26265},{"$f":"JSA($B352,GRUNDAVDRAG($B352+P$3),Deltagandeskatter!$B$2)","v":26265},null,13700,13200,13200,13200,13200,13200,null,{"v":81273.15999999999,"d":"81273"},{"v":87728.87999999999,"d":"87729"},{"v":90940.87999999998,"d":"90941"},{"v":97534.15999999997,"d":"97534"},{"v":101212.95999999999,"d":"101213"},{"v":109606.95999999999,"d":"109607"},null,{"v":0.2863199999999924,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":29083.333333333332,"d":"29083"},349000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!D$3))-JSA($B353,GRUNDAVDRAG($B353+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":81558.48,"d":"81558"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!E$3))-JSA($B353,GRUNDAVDRAG($B353+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":97617.95999999999,"d":"97618"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!F$3))-JSA($B353,GRUNDAVDRAG($B353+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":113677.95999999999,"d":"113678"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!G$3))-JSA($B353,GRUNDAVDRAG($B353+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":128693.95999999999,"d":"128694"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!H$3))-JSA($B353,GRUNDAVDRAG($B353+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":139117.96,"d":"139118"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!I$3))-JSA($B353,GRUNDAVDRAG($B353+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B353+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B353+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":165177.96,"d":"165178"}},null,{"$f":"JSA($B353,GRUNDAVDRAG($B353+K$3),Deltagandeskatter!$B$2)","v":26172},{"$f":"JSA($B353,GRUNDAVDRAG($B353+L$3),Deltagandeskatter!$B$2)","v":26301},{"$f":"JSA($B353,GRUNDAVDRAG($B353+M$3),Deltagandeskatter!$B$2)","v":26301},{"$f":"JSA($B353,GRUNDAVDRAG($B353+N$3),Deltagandeskatter!$B$2)","v":26301},{"$f":"JSA($B353,GRUNDAVDRAG($B353+O$3),Deltagandeskatter!$B$2)","v":26301},{"$f":"JSA($B353,GRUNDAVDRAG($B353+P$3),Deltagandeskatter!$B$2)","v":26301},null,13600,13200,13200,13200,13200,13200,null,{"v":81558.48,"d":"81558"},{"v":88014.07999999999,"d":"88014"},{"v":91226.07999999999,"d":"91226"},{"v":98019.35999999999,"d":"98019"},{"v":101698.16,"d":"101698"},{"v":110092.16,"d":"110092"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":29166.666666666668,"d":"29167"},350000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!D$3))-JSA($B354,GRUNDAVDRAG($B354+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":81843.79999999999,"d":"81844"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!E$3))-JSA($B354,GRUNDAVDRAG($B354+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":97904.15999999999,"d":"97904"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!F$3))-JSA($B354,GRUNDAVDRAG($B354+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":113964.16,"d":"113964"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!G$3))-JSA($B354,GRUNDAVDRAG($B354+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":129180.16,"d":"129180"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!H$3))-JSA($B354,GRUNDAVDRAG($B354+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":139604.16,"d":"139604"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!I$3))-JSA($B354,GRUNDAVDRAG($B354+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B354+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B354+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":165664.16,"d":"165664"}},null,{"$f":"JSA($B354,GRUNDAVDRAG($B354+K$3),Deltagandeskatter!$B$2)","v":26240},{"$f":"JSA($B354,GRUNDAVDRAG($B354+L$3),Deltagandeskatter!$B$2)","v":26336},{"$f":"JSA($B354,GRUNDAVDRAG($B354+M$3),Deltagandeskatter!$B$2)","v":26336},{"$f":"JSA($B354,GRUNDAVDRAG($B354+N$3),Deltagandeskatter!$B$2)","v":26336},{"$f":"JSA($B354,GRUNDAVDRAG($B354+O$3),Deltagandeskatter!$B$2)","v":26336},{"$f":"JSA($B354,GRUNDAVDRAG($B354+P$3),Deltagandeskatter!$B$2)","v":26336},null,13500,13200,13200,13200,13200,13200,null,{"v":81843.79999999999,"d":"81844"},{"v":88300.27999999998,"d":"88300"},{"v":91512.28,"d":"91512"},{"v":98505.56,"d":"98506"},{"v":102184.36000000002,"d":"102184"},{"v":110578.36000000002,"d":"110578"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[29250,351000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!D$3))-JSA($B355,GRUNDAVDRAG($B355+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":82129.12,"d":"82129"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!E$3))-JSA($B355,GRUNDAVDRAG($B355+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":98189.36,"d":"98189"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!F$3))-JSA($B355,GRUNDAVDRAG($B355+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":114249.35999999999,"d":"114249"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!G$3))-JSA($B355,GRUNDAVDRAG($B355+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":129665.35999999999,"d":"129665"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!H$3))-JSA($B355,GRUNDAVDRAG($B355+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":140089.36,"d":"140089"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!I$3))-JSA($B355,GRUNDAVDRAG($B355+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B355+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B355+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":166149.36,"d":"166149"}},null,{"$f":"JSA($B355,GRUNDAVDRAG($B355+K$3),Deltagandeskatter!$B$2)","v":26308},{"$f":"JSA($B355,GRUNDAVDRAG($B355+L$3),Deltagandeskatter!$B$2)","v":26372},{"$f":"JSA($B355,GRUNDAVDRAG($B355+M$3),Deltagandeskatter!$B$2)","v":26372},{"$f":"JSA($B355,GRUNDAVDRAG($B355+N$3),Deltagandeskatter!$B$2)","v":26372},{"$f":"JSA($B355,GRUNDAVDRAG($B355+O$3),Deltagandeskatter!$B$2)","v":26372},{"$f":"JSA($B355,GRUNDAVDRAG($B355+P$3),Deltagandeskatter!$B$2)","v":26372},null,13400,13200,13200,13200,13200,13200,null,{"v":82129.12,"d":"82129"},{"v":88585.48,"d":"88585"},{"v":91797.47999999998,"d":"91797"},{"v":98990.75999999998,"d":"98991"},{"v":102669.56,"d":"102670"},{"v":111063.56,"d":"111064"},null,{"v":0.285320000000007,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.2851999999999825,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[{"v":29333.333333333332,"d":"29333"},352000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!D$3))-JSA($B356,GRUNDAVDRAG($B356+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":82415.44,"d":"82415"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!E$3))-JSA($B356,GRUNDAVDRAG($B356+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":98474.56,"d":"98475"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!F$3))-JSA($B356,GRUNDAVDRAG($B356+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":114534.56,"d":"114535"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!G$3))-JSA($B356,GRUNDAVDRAG($B356+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":130150.56,"d":"130151"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!H$3))-JSA($B356,GRUNDAVDRAG($B356+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":140574.56,"d":"140575"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!I$3))-JSA($B356,GRUNDAVDRAG($B356+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B356+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B356+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":166634.56,"d":"166635"}},null,{"$f":"JSA($B356,GRUNDAVDRAG($B356+K$3),Deltagandeskatter!$B$2)","v":26375},{"$f":"JSA($B356,GRUNDAVDRAG($B356+L$3),Deltagandeskatter!$B$2)","v":26408},{"$f":"JSA($B356,GRUNDAVDRAG($B356+M$3),Deltagandeskatter!$B$2)","v":26408},{"$f":"JSA($B356,GRUNDAVDRAG($B356+N$3),Deltagandeskatter!$B$2)","v":26408},{"$f":"JSA($B356,GRUNDAVDRAG($B356+O$3),Deltagandeskatter!$B$2)","v":26408},{"$f":"JSA($B356,GRUNDAVDRAG($B356+P$3),Deltagandeskatter!$B$2)","v":26408},null,13300,13200,13200,13200,13200,13200,null,{"v":82415.44,"d":"82415"},{"v":88870.68,"d":"88871"},{"v":92082.68,"d":"92083"},{"v":99475.95999999999,"d":"99476"},{"v":103154.76000000001,"d":"103155"},{"v":111548.76000000001,"d":"111549"},null,{"v":0.28632000000000696,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":29416.666666666668,"d":"29417"},353000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!D$3))-JSA($B357,GRUNDAVDRAG($B357+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":82700.76,"d":"82701"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!E$3))-JSA($B357,GRUNDAVDRAG($B357+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":98760.76,"d":"98761"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!F$3))-JSA($B357,GRUNDAVDRAG($B357+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":115000.75999999998,"d":"115001"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!G$3))-JSA($B357,GRUNDAVDRAG($B357+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":130636.75999999998,"d":"130637"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!H$3))-JSA($B357,GRUNDAVDRAG($B357+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":141060.75999999998,"d":"141061"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!I$3))-JSA($B357,GRUNDAVDRAG($B357+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B357+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B357+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":167120.75999999998,"d":"167121"}},null,{"$f":"JSA($B357,GRUNDAVDRAG($B357+K$3),Deltagandeskatter!$B$2)","v":26443},{"$f":"JSA($B357,GRUNDAVDRAG($B357+L$3),Deltagandeskatter!$B$2)","v":26443},{"$f":"JSA($B357,GRUNDAVDRAG($B357+M$3),Deltagandeskatter!$B$2)","v":26443},{"$f":"JSA($B357,GRUNDAVDRAG($B357+N$3),Deltagandeskatter!$B$2)","v":26443},{"$f":"JSA($B357,GRUNDAVDRAG($B357+O$3),Deltagandeskatter!$B$2)","v":26443},{"$f":"JSA($B357,GRUNDAVDRAG($B357+P$3),Deltagandeskatter!$B$2)","v":26443},null,13200,13200,13200,{"$f":"GRUNDAVDRAG($B357+U$3)","v":13200},13200,13200,null,{"v":82700.76,"d":"82701"},{"v":89156.87999999999,"d":"89157"},{"v":92548.87999999998,"d":"92549"},{"v":99962.15999999997,"d":"99962"},{"v":103640.95999999999,"d":"103641"},{"v":112034.95999999999,"d":"112035"},null,{"v":0.2853199999999924,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.4661999999999825,"d":"47%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[29500,354000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!D$3))-JSA($B358,GRUNDAVDRAG($B358+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":82985.95999999999,"d":"82986"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!E$3))-JSA($B358,GRUNDAVDRAG($B358+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":99045.95999999999,"d":"99046"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!F$3))-JSA($B358,GRUNDAVDRAG($B358+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":115485.95999999999,"d":"115486"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!G$3))-JSA($B358,GRUNDAVDRAG($B358+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":131121.96,"d":"131122"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!H$3))-JSA($B358,GRUNDAVDRAG($B358+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":141545.96,"d":"141546"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!I$3))-JSA($B358,GRUNDAVDRAG($B358+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B358+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B358+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":167605.96,"d":"167606"}},null,{"$f":"JSA($B358,GRUNDAVDRAG($B358+K$3),Deltagandeskatter!$B$2)","v":26479},{"$f":"JSA($B358,GRUNDAVDRAG($B358+L$3),Deltagandeskatter!$B$2)","v":26479},{"$f":"JSA($B358,GRUNDAVDRAG($B358+M$3),Deltagandeskatter!$B$2)","v":26479},{"$f":"JSA($B358,GRUNDAVDRAG($B358+N$3),Deltagandeskatter!$B$2)","v":26479},{"$f":"JSA($B358,GRUNDAVDRAG($B358+O$3),Deltagandeskatter!$B$2)","v":26479},{"$f":"JSA($B358,GRUNDAVDRAG($B358+P$3),Deltagandeskatter!$B$2)","v":26479},null,13200,13200,13200,13200,13200,13200,null,{"v":82985.95999999999,"d":"82986"},{"v":89442.07999999999,"d":"89442"},{"v":93034.07999999999,"d":"93034"},{"v":100447.35999999999,"d":"100447"},{"v":104126.16,"d":"104126"},{"v":112520.16,"d":"112520"},null,{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":29583.333333333332,"d":"29583"},355000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!D$3))-JSA($B359,GRUNDAVDRAG($B359+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":83272.15999999999,"d":"83272"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!E$3))-JSA($B359,GRUNDAVDRAG($B359+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":99332.15999999999,"d":"99332"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!F$3))-JSA($B359,GRUNDAVDRAG($B359+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":115972.16,"d":"115972"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!G$3))-JSA($B359,GRUNDAVDRAG($B359+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":131608.16,"d":"131608"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!H$3))-JSA($B359,GRUNDAVDRAG($B359+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":142032.16,"d":"142032"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!I$3))-JSA($B359,GRUNDAVDRAG($B359+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B359+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B359+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":168092.16,"d":"168092"}},null,{"$f":"JSA($B359,GRUNDAVDRAG($B359+K$3),Deltagandeskatter!$B$2)","v":26514},{"$f":"JSA($B359,GRUNDAVDRAG($B359+L$3),Deltagandeskatter!$B$2)","v":26514},{"$f":"JSA($B359,GRUNDAVDRAG($B359+M$3),Deltagandeskatter!$B$2)","v":26514},{"$f":"JSA($B359,GRUNDAVDRAG($B359+N$3),Deltagandeskatter!$B$2)","v":26514},{"$f":"JSA($B359,GRUNDAVDRAG($B359+O$3),Deltagandeskatter!$B$2)","v":26514},{"$f":"JSA($B359,GRUNDAVDRAG($B359+P$3),Deltagandeskatter!$B$2)","v":26514},null,{"$f":"GRUNDAVDRAG($B359+R$3)","v":13200},13200,13200,13200,13200,13200,null,{"v":83272.15999999999,"d":"83272"},{"v":89728.27999999998,"d":"89728"},{"v":93520.28,"d":"93520"},{"v":100933.56,"d":"100934"},{"v":104612.36000000002,"d":"104612"},{"v":113006.36000000002,"d":"113006"},null,{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"},{"v":0.4862000000000116,"d":"49%"}]
[{"v":29666.666666666668,"d":"29667"},356000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!D$3))-JSA($B360,GRUNDAVDRAG($B360+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":83557.36,"d":"83557"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!E$3))-JSA($B360,GRUNDAVDRAG($B360+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":99617.36,"d":"99617"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!F$3))-JSA($B360,GRUNDAVDRAG($B360+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":116457.35999999999,"d":"116457"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!G$3))-JSA($B360,GRUNDAVDRAG($B360+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":132093.36,"d":"132093"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!H$3))-JSA($B360,GRUNDAVDRAG($B360+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":142517.36,"d":"142517"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!I$3))-JSA($B360,GRUNDAVDRAG($B360+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B360+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B360+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":168577.36,"d":"168577"}},null,{"$f":"JSA($B360,GRUNDAVDRAG($B360+K$3),Deltagandeskatter!$B$2)","v":26550},{"$f":"JSA($B360,GRUNDAVDRAG($B360+L$3),Deltagandeskatter!$B$2)","v":26550},{"$f":"JSA($B360,GRUNDAVDRAG($B360+M$3),Deltagandeskatter!$B$2)","v":26550},{"$f":"JSA($B360,GRUNDAVDRAG($B360+N$3),Deltagandeskatter!$B$2)","v":26550},{"$f":"JSA($B360,GRUNDAVDRAG($B360+O$3),Deltagandeskatter!$B$2)","v":26550},{"$f":"JSA($B360,GRUNDAVDRAG($B360+P$3),Deltagandeskatter!$B$2)","v":26550},null,13200,13200,13200,13200,13200,13200,null,{"v":83557.36,"d":"83557"},{"v":90013.48,"d":"90013"},{"v":94005.47999999998,"d":"94005"},{"v":101418.75999999998,"d":"101419"},{"v":105097.56,"d":"105098"},{"v":113491.56,"d":"113492"},null,{"v":0.28520000000001167,"d":"29%"},{"v":0.28520000000001167,"d":"29%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"},{"v":0.48519999999998253,"d":"49%"}]
[29750,357000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!D$3))-JSA($B361,GRUNDAVDRAG($B361+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":83842.56,"d":"83843"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!E$3))-JSA($B361,GRUNDAVDRAG($B361+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":99902.56,"d":"99903"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!F$3))-JSA($B361,GRUNDAVDRAG($B361+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":116942.56,"d":"116943"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!G$3))-JSA($B361,GRUNDAVDRAG($B361+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":132578.56,"d":"132579"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!H$3))-JSA($B361,GRUNDAVDRAG($B361+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":143002.56,"d":"143003"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!I$3))-JSA($B361,GRUNDAVDRAG($B361+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B361+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B361+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":169062.56,"d":"169063"}},null,{"$f":"JSA($B361,GRUNDAVDRAG($B361+K$3),Deltagandeskatter!$B$2)","v":26586},{"$f":"JSA($B361,GRUNDAVDRAG($B361+L$3),Deltagandeskatter!$B$2)","v":26586},{"$f":"JSA($B361,GRUNDAVDRAG($B361+M$3),Deltagandeskatter!$B$2)","v":26586},{"$f":"JSA($B361,GRUNDAVDRAG($B361+N$3),Deltagandeskatter!$B$2)","v":26586},{"$f":"JSA($B361,GRUNDAVDRAG($B361+O$3),Deltagandeskatter!$B$2)","v":26586},{"$f":"JSA($B361,GRUNDAVDRAG($B361+P$3),Deltagandeskatter!$B$2)","v":26586},null,13200,13200,13200,13200,13200,13200,null,{"v":83842.56,"d":"83843"},{"v":90298.68,"d":"90299"},{"v":94490.68,"d":"94491"},{"v":101903.95999999999,"d":"101904"},{"v":105582.76000000001,"d":"105583"},{"v":113976.76000000001,"d":"113977"},null,{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":29833.333333333332,"d":"29833"},358000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!D$3))-JSA($B362,GRUNDAVDRAG($B362+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":84128.76,"d":"84129"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!E$3))-JSA($B362,GRUNDAVDRAG($B362+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":100188.76,"d":"100189"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!F$3))-JSA($B362,GRUNDAVDRAG($B362+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":117428.75999999998,"d":"117429"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!G$3))-JSA($B362,GRUNDAVDRAG($B362+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":133064.75999999998,"d":"133065"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!H$3))-JSA($B362,GRUNDAVDRAG($B362+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":143488.75999999998,"d":"143489"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!I$3))-JSA($B362,GRUNDAVDRAG($B362+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B362+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B362+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":169548.75999999998,"d":"169549"}},null,{"$f":"JSA($B362,GRUNDAVDRAG($B362+K$3),Deltagandeskatter!$B$2)","v":26621},{"$f":"JSA($B362,GRUNDAVDRAG($B362+L$3),Deltagandeskatter!$B$2)","v":26621},{"$f":"JSA($B362,GRUNDAVDRAG($B362+M$3),Deltagandeskatter!$B$2)","v":26621},{"$f":"JSA($B362,GRUNDAVDRAG($B362+N$3),Deltagandeskatter!$B$2)","v":26621},{"$f":"JSA($B362,GRUNDAVDRAG($B362+O$3),Deltagandeskatter!$B$2)","v":26621},{"$f":"JSA($B362,GRUNDAVDRAG($B362+P$3),Deltagandeskatter!$B$2)","v":26621},null,13200,13200,13200,13200,13200,13200,null,{"v":84128.76,"d":"84129"},{"v":90584.87999999999,"d":"90585"},{"v":94976.87999999998,"d":"94977"},{"v":102390.15999999997,"d":"102390"},{"v":106068.95999999999,"d":"106069"},{"v":114462.95999999999,"d":"114463"},null,{"v":0.28619999999999707,"d":"29%"},{"v":0.28619999999999707,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":29916.666666666668,"d":"29917"},359000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!D$3))-JSA($B363,GRUNDAVDRAG($B363+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":84413.95999999999,"d":"84414"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!E$3))-JSA($B363,GRUNDAVDRAG($B363+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":100473.95999999999,"d":"100474"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!F$3))-JSA($B363,GRUNDAVDRAG($B363+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":117913.95999999999,"d":"117914"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!G$3))-JSA($B363,GRUNDAVDRAG($B363+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":133549.96,"d":"133550"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!H$3))-JSA($B363,GRUNDAVDRAG($B363+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":143973.96,"d":"143974"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!I$3))-JSA($B363,GRUNDAVDRAG($B363+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B363+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B363+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":170033.96,"d":"170034"}},null,{"$f":"JSA($B363,GRUNDAVDRAG($B363+K$3),Deltagandeskatter!$B$2)","v":26657},{"$f":"JSA($B363,GRUNDAVDRAG($B363+L$3),Deltagandeskatter!$B$2)","v":26657},{"$f":"JSA($B363,GRUNDAVDRAG($B363+M$3),Deltagandeskatter!$B$2)","v":26657},{"$f":"JSA($B363,GRUNDAVDRAG($B363+N$3),Deltagandeskatter!$B$2)","v":26657},{"$f":"JSA($B363,GRUNDAVDRAG($B363+O$3),Deltagandeskatter!$B$2)","v":26657},{"$f":"JSA($B363,GRUNDAVDRAG($B363+P$3),Deltagandeskatter!$B$2)","v":26657},null,13200,13200,13200,13200,13200,13200,null,{"v":84413.95999999999,"d":"84414"},{"v":90870.07999999999,"d":"90870"},{"v":95462.07999999999,"d":"95462"},{"v":102875.35999999999,"d":"102875"},{"v":106554.16,"d":"106554"},{"v":114948.16,"d":"114948"},null,{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[30000,360000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!D$3))-JSA($B364,GRUNDAVDRAG($B364+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":84699.15999999999,"d":"84699"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!E$3))-JSA($B364,GRUNDAVDRAG($B364+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":100759.15999999999,"d":"100759"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!F$3))-JSA($B364,GRUNDAVDRAG($B364+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":118399.16,"d":"118399"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!G$3))-JSA($B364,GRUNDAVDRAG($B364+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":134035.16,"d":"134035"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!H$3))-JSA($B364,GRUNDAVDRAG($B364+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":144459.16,"d":"144459"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!I$3))-JSA($B364,GRUNDAVDRAG($B364+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B364+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B364+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":170519.16,"d":"170519"}},null,{"$f":"JSA($B364,GRUNDAVDRAG($B364+K$3),Deltagandeskatter!$B$2)","v":26693},{"$f":"JSA($B364,GRUNDAVDRAG($B364+L$3),Deltagandeskatter!$B$2)","v":26693},{"$f":"JSA($B364,GRUNDAVDRAG($B364+M$3),Deltagandeskatter!$B$2)","v":26693},{"$f":"JSA($B364,GRUNDAVDRAG($B364+N$3),Deltagandeskatter!$B$2)","v":26693},{"$f":"JSA($B364,GRUNDAVDRAG($B364+O$3),Deltagandeskatter!$B$2)","v":26693},{"$f":"JSA($B364,GRUNDAVDRAG($B364+P$3),Deltagandeskatter!$B$2)","v":26693},null,13200,13200,13200,13200,13200,13200,null,{"v":84699.15999999999,"d":"84699"},{"v":91155.27999999998,"d":"91155"},{"v":95947.28,"d":"95947"},{"v":103360.56,"d":"103361"},{"v":107039.36000000002,"d":"107039"},{"v":115433.36000000002,"d":"115433"},null,{"v":0.28519999999999707,"d":"29%"},{"v":0.28519999999999707,"d":"29%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"},{"v":0.4852000000000116,"d":"49%"}]
[{"v":30083.333333333332,"d":"30083"},361000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!D$3))-JSA($B365,GRUNDAVDRAG($B365+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":84985.36,"d":"84985"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!E$3))-JSA($B365,GRUNDAVDRAG($B365+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":101045.36,"d":"101045"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!F$3))-JSA($B365,GRUNDAVDRAG($B365+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":118885.35999999999,"d":"118885"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!G$3))-JSA($B365,GRUNDAVDRAG($B365+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":134521.36,"d":"134521"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!H$3))-JSA($B365,GRUNDAVDRAG($B365+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":144945.36,"d":"144945"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!I$3))-JSA($B365,GRUNDAVDRAG($B365+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B365+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B365+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":171005.36,"d":"171005"}},null,{"$f":"JSA($B365,GRUNDAVDRAG($B365+K$3),Deltagandeskatter!$B$2)","v":26728},{"$f":"JSA($B365,GRUNDAVDRAG($B365+L$3),Deltagandeskatter!$B$2)","v":26728},{"$f":"JSA($B365,GRUNDAVDRAG($B365+M$3),Deltagandeskatter!$B$2)","v":26728},{"$f":"JSA($B365,GRUNDAVDRAG($B365+N$3),Deltagandeskatter!$B$2)","v":26728},{"$f":"JSA($B365,GRUNDAVDRAG($B365+O$3),Deltagandeskatter!$B$2)","v":26728},{"$f":"JSA($B365,GRUNDAVDRAG($B365+P$3),Deltagandeskatter!$B$2)","v":26728},null,13200,13200,13200,13200,13200,13200,null,{"v":84985.36,"d":"84985"},{"v":91441.48,"d":"91441"},{"v":96433.47999999998,"d":"96433"},{"v":103846.75999999998,"d":"103847"},{"v":107525.56,"d":"107526"},{"v":115919.56,"d":"115920"},null,{"v":0.28620000000001167,"d":"29%"},{"v":0.28620000000001167,"d":"29%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"},{"v":0.48619999999998254,"d":"49%"}]
[{"v":30166.666666666668,"d":"30167"},362000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!D$3))-JSA($B366,GRUNDAVDRAG($B366+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":85264.56,"d":"85265"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!E$3))-JSA($B366,GRUNDAVDRAG($B366+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":101324.56,"d":"101325"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!F$3))-JSA($B366,GRUNDAVDRAG($B366+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":119364.56,"d":"119365"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!G$3))-JSA($B366,GRUNDAVDRAG($B366+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":135000.56,"d":"135001"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!H$3))-JSA($B366,GRUNDAVDRAG($B366+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":145424.56,"d":"145425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!I$3))-JSA($B366,GRUNDAVDRAG($B366+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B366+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B366+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":171484.56,"d":"171485"}},null,{"$f":"JSA($B366,GRUNDAVDRAG($B366+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B366,GRUNDAVDRAG($B366+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B366,GRUNDAVDRAG($B366+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B366,GRUNDAVDRAG($B366+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B366,GRUNDAVDRAG($B366+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B366,GRUNDAVDRAG($B366+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":85264.56,"d":"85265"},{"v":91720.68,"d":"91721"},{"v":96912.68,"d":"96913"},{"v":104325.95999999999,"d":"104326"},{"v":108004.76000000001,"d":"108005"},{"v":116398.76000000001,"d":"116399"},null,{"v":0.2791999999999971,"d":"28%"},{"v":0.2791999999999971,"d":"28%"},{"v":0.4792000000000116,"d":"48%"},{"v":0.4792000000000116,"d":"48%"},{"v":0.4792000000000116,"d":"48%"},{"v":0.4792000000000116,"d":"48%"}]
[30250,363000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!D$3))-JSA($B367,GRUNDAVDRAG($B367+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":85585.76,"d":"85586"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!E$3))-JSA($B367,GRUNDAVDRAG($B367+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":101645.76,"d":"101646"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!F$3))-JSA($B367,GRUNDAVDRAG($B367+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":119885.75999999998,"d":"119886"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!G$3))-JSA($B367,GRUNDAVDRAG($B367+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":135521.75999999998,"d":"135522"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!H$3))-JSA($B367,GRUNDAVDRAG($B367+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":145945.75999999998,"d":"145946"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!I$3))-JSA($B367,GRUNDAVDRAG($B367+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B367+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B367+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":172005.75999999998,"d":"172006"}},null,{"$f":"JSA($B367,GRUNDAVDRAG($B367+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B367,GRUNDAVDRAG($B367+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B367,GRUNDAVDRAG($B367+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B367,GRUNDAVDRAG($B367+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B367,GRUNDAVDRAG($B367+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B367,GRUNDAVDRAG($B367+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":85585.76,"d":"85586"},{"v":92041.87999999999,"d":"92042"},{"v":97433.87999999998,"d":"97434"},{"v":104847.15999999997,"d":"104847"},{"v":108525.95999999999,"d":"108526"},{"v":116919.95999999999,"d":"116920"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":30333.333333333332,"d":"30333"},364000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!D$3))-JSA($B368,GRUNDAVDRAG($B368+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":85906.95999999999,"d":"85907"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!E$3))-JSA($B368,GRUNDAVDRAG($B368+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":101966.95999999999,"d":"101967"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!F$3))-JSA($B368,GRUNDAVDRAG($B368+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":120406.95999999999,"d":"120407"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!G$3))-JSA($B368,GRUNDAVDRAG($B368+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":136042.96,"d":"136043"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!H$3))-JSA($B368,GRUNDAVDRAG($B368+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":146466.96,"d":"146467"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!I$3))-JSA($B368,GRUNDAVDRAG($B368+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B368+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B368+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":172526.96,"d":"172527"}},null,{"$f":"JSA($B368,GRUNDAVDRAG($B368+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B368,GRUNDAVDRAG($B368+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B368,GRUNDAVDRAG($B368+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B368,GRUNDAVDRAG($B368+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B368,GRUNDAVDRAG($B368+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B368,GRUNDAVDRAG($B368+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":85906.95999999999,"d":"85907"},{"v":92363.07999999999,"d":"92363"},{"v":97955.07999999999,"d":"97955"},{"v":105368.35999999999,"d":"105368"},{"v":109047.16,"d":"109047"},{"v":117441.16,"d":"117441"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":30416.666666666668,"d":"30417"},365000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!D$3))-JSA($B369,GRUNDAVDRAG($B369+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":86228.15999999999,"d":"86228"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!E$3))-JSA($B369,GRUNDAVDRAG($B369+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":102288.15999999999,"d":"102288"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!F$3))-JSA($B369,GRUNDAVDRAG($B369+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":120928.16,"d":"120928"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!G$3))-JSA($B369,GRUNDAVDRAG($B369+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":136564.16,"d":"136564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!H$3))-JSA($B369,GRUNDAVDRAG($B369+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":146988.16,"d":"146988"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!I$3))-JSA($B369,GRUNDAVDRAG($B369+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B369+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B369+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":173048.16,"d":"173048"}},null,{"$f":"JSA($B369,GRUNDAVDRAG($B369+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B369,GRUNDAVDRAG($B369+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B369,GRUNDAVDRAG($B369+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B369,GRUNDAVDRAG($B369+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B369,GRUNDAVDRAG($B369+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B369,GRUNDAVDRAG($B369+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"$f":"D369-D$4","v":{"v":86228.15999999999,"d":"86228"}},{"$f":"E369-E$4","v":{"v":92684.27999999998,"d":"92684"}},{"$f":"F369-F$4","v":{"v":98476.28,"d":"98476"}},{"$f":"G369-G$4","v":{"v":105889.56,"d":"105890"}},{"$f":"H369-H$4","v":{"v":109568.36000000002,"d":"109568"}},{"$f":"I369-I$4","v":{"v":117962.36000000002,"d":"117962"}},null,{"$f":"(Y369-Y368)/($B369-$B368)","v":{"v":0.3211999999999971,"d":"32%"}},{"$f":"(Z369-Z368)/($B369-$B368)","v":{"v":0.3211999999999971,"d":"32%"}},{"$f":"(AA369-AA368)/($B369-$B368)","v":{"v":0.5212000000000117,"d":"52%"}},{"$f":"(AB369-AB368)/($B369-$B368)","v":{"v":0.5212000000000117,"d":"52%"}},{"$f":"(AC369-AC368)/($B369-$B368)","v":{"v":0.5212000000000117,"d":"52%"}},{"$f":"(AD369-AD368)/($B369-$B368)","v":{"v":0.5212000000000117,"d":"52%"}}]
[30500,366000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!D$3))-JSA($B370,GRUNDAVDRAG($B370+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":86549.36,"d":"86549"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!E$3))-JSA($B370,GRUNDAVDRAG($B370+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":102609.36,"d":"102609"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!F$3))-JSA($B370,GRUNDAVDRAG($B370+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":121449.35999999999,"d":"121449"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!G$3))-JSA($B370,GRUNDAVDRAG($B370+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":137085.36,"d":"137085"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!H$3))-JSA($B370,GRUNDAVDRAG($B370+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":147509.36,"d":"147509"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!I$3))-JSA($B370,GRUNDAVDRAG($B370+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B370+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B370+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":173569.36,"d":"173569"}},null,{"$f":"JSA($B370,GRUNDAVDRAG($B370+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B370,GRUNDAVDRAG($B370+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B370,GRUNDAVDRAG($B370+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B370,GRUNDAVDRAG($B370+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B370,GRUNDAVDRAG($B370+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B370,GRUNDAVDRAG($B370+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":86549.36,"d":"86549"},{"v":93005.48,"d":"93005"},{"v":98997.47999999998,"d":"98997"},{"v":106410.75999999998,"d":"106411"},{"v":110089.56,"d":"110090"},{"v":118483.56,"d":"118484"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":30583.333333333332,"d":"30583"},367000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!D$3))-JSA($B371,GRUNDAVDRAG($B371+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":86870.56,"d":"86871"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!E$3))-JSA($B371,GRUNDAVDRAG($B371+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":102930.56,"d":"102931"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!F$3))-JSA($B371,GRUNDAVDRAG($B371+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":121970.56,"d":"121971"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!G$3))-JSA($B371,GRUNDAVDRAG($B371+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":137606.56,"d":"137607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!H$3))-JSA($B371,GRUNDAVDRAG($B371+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":148030.56,"d":"148031"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!I$3))-JSA($B371,GRUNDAVDRAG($B371+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B371+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B371+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":174090.56,"d":"174091"}},null,{"$f":"JSA($B371,GRUNDAVDRAG($B371+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B371,GRUNDAVDRAG($B371+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B371,GRUNDAVDRAG($B371+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B371,GRUNDAVDRAG($B371+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B371,GRUNDAVDRAG($B371+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B371,GRUNDAVDRAG($B371+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":86870.56,"d":"86871"},{"v":93326.68,"d":"93327"},{"v":99518.68,"d":"99519"},{"v":106931.95999999999,"d":"106932"},{"v":110610.76000000001,"d":"110611"},{"v":119004.76000000001,"d":"119005"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":30666.666666666668,"d":"30667"},368000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!D$3))-JSA($B372,GRUNDAVDRAG($B372+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":87191.76,"d":"87192"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!E$3))-JSA($B372,GRUNDAVDRAG($B372+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":103251.76,"d":"103252"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!F$3))-JSA($B372,GRUNDAVDRAG($B372+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":122491.75999999998,"d":"122492"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!G$3))-JSA($B372,GRUNDAVDRAG($B372+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":138127.75999999998,"d":"138128"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!H$3))-JSA($B372,GRUNDAVDRAG($B372+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":148551.75999999998,"d":"148552"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!I$3))-JSA($B372,GRUNDAVDRAG($B372+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B372+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B372+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":174611.75999999998,"d":"174612"}},null,{"$f":"JSA($B372,GRUNDAVDRAG($B372+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B372,GRUNDAVDRAG($B372+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B372,GRUNDAVDRAG($B372+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B372,GRUNDAVDRAG($B372+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B372,GRUNDAVDRAG($B372+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B372,GRUNDAVDRAG($B372+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":87191.76,"d":"87192"},{"v":93647.87999999999,"d":"93648"},{"v":100039.87999999998,"d":"100040"},{"v":107453.15999999997,"d":"107453"},{"v":111131.95999999999,"d":"111132"},{"v":119525.95999999999,"d":"119526"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[30750,369000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!D$3))-JSA($B373,GRUNDAVDRAG($B373+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":87512.95999999999,"d":"87513"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!E$3))-JSA($B373,GRUNDAVDRAG($B373+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":103572.95999999999,"d":"103573"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!F$3))-JSA($B373,GRUNDAVDRAG($B373+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":123012.95999999999,"d":"123013"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!G$3))-JSA($B373,GRUNDAVDRAG($B373+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":138648.96,"d":"138649"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!H$3))-JSA($B373,GRUNDAVDRAG($B373+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":149072.96,"d":"149073"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!I$3))-JSA($B373,GRUNDAVDRAG($B373+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B373+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B373+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":175132.96,"d":"175133"}},null,{"$f":"JSA($B373,GRUNDAVDRAG($B373+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B373,GRUNDAVDRAG($B373+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B373,GRUNDAVDRAG($B373+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B373,GRUNDAVDRAG($B373+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B373,GRUNDAVDRAG($B373+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B373,GRUNDAVDRAG($B373+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":87512.95999999999,"d":"87513"},{"v":93969.07999999999,"d":"93969"},{"v":100561.07999999999,"d":"100561"},{"v":107974.35999999999,"d":"107974"},{"v":111653.16,"d":"111653"},{"v":120047.16,"d":"120047"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":30833.333333333332,"d":"30833"},370000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!D$3))-JSA($B374,GRUNDAVDRAG($B374+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":87834.15999999999,"d":"87834"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!E$3))-JSA($B374,GRUNDAVDRAG($B374+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":103894.15999999999,"d":"103894"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!F$3))-JSA($B374,GRUNDAVDRAG($B374+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":123534.16,"d":"123534"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!G$3))-JSA($B374,GRUNDAVDRAG($B374+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":139170.16,"d":"139170"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!H$3))-JSA($B374,GRUNDAVDRAG($B374+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":149594.16,"d":"149594"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!I$3))-JSA($B374,GRUNDAVDRAG($B374+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B374+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B374+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":175654.16,"d":"175654"}},null,{"$f":"JSA($B374,GRUNDAVDRAG($B374+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B374,GRUNDAVDRAG($B374+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B374,GRUNDAVDRAG($B374+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B374,GRUNDAVDRAG($B374+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B374,GRUNDAVDRAG($B374+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B374,GRUNDAVDRAG($B374+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":87834.15999999999,"d":"87834"},{"v":94290.27999999998,"d":"94290"},{"v":101082.28,"d":"101082"},{"v":108495.56,"d":"108496"},{"v":112174.36000000002,"d":"112174"},{"v":120568.36000000002,"d":"120568"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":30916.666666666668,"d":"30917"},371000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!D$3))-JSA($B375,GRUNDAVDRAG($B375+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":88155.36,"d":"88155"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!E$3))-JSA($B375,GRUNDAVDRAG($B375+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":104215.36,"d":"104215"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!F$3))-JSA($B375,GRUNDAVDRAG($B375+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":124055.35999999999,"d":"124055"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!G$3))-JSA($B375,GRUNDAVDRAG($B375+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":139691.36,"d":"139691"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!H$3))-JSA($B375,GRUNDAVDRAG($B375+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":150115.36,"d":"150115"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!I$3))-JSA($B375,GRUNDAVDRAG($B375+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B375+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B375+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":176175.36,"d":"176175"}},null,{"$f":"JSA($B375,GRUNDAVDRAG($B375+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B375,GRUNDAVDRAG($B375+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B375,GRUNDAVDRAG($B375+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B375,GRUNDAVDRAG($B375+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B375,GRUNDAVDRAG($B375+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B375,GRUNDAVDRAG($B375+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":88155.36,"d":"88155"},{"v":94611.48,"d":"94611"},{"v":101603.47999999998,"d":"101603"},{"v":109016.75999999998,"d":"109017"},{"v":112695.56,"d":"112696"},{"v":121089.56,"d":"121090"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[31000,372000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!D$3))-JSA($B376,GRUNDAVDRAG($B376+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":88476.56,"d":"88477"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!E$3))-JSA($B376,GRUNDAVDRAG($B376+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":104536.56,"d":"104537"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!F$3))-JSA($B376,GRUNDAVDRAG($B376+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":124576.56,"d":"124577"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!G$3))-JSA($B376,GRUNDAVDRAG($B376+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":140212.56,"d":"140213"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!H$3))-JSA($B376,GRUNDAVDRAG($B376+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":150636.56,"d":"150637"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!I$3))-JSA($B376,GRUNDAVDRAG($B376+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B376+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B376+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":176696.56,"d":"176697"}},null,{"$f":"JSA($B376,GRUNDAVDRAG($B376+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B376,GRUNDAVDRAG($B376+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B376,GRUNDAVDRAG($B376+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B376,GRUNDAVDRAG($B376+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B376,GRUNDAVDRAG($B376+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B376,GRUNDAVDRAG($B376+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":88476.56,"d":"88477"},{"v":94932.68,"d":"94933"},{"v":102124.68,"d":"102125"},{"v":109537.95999999999,"d":"109538"},{"v":113216.76000000001,"d":"113217"},{"v":121610.76000000001,"d":"121611"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":31083.333333333332,"d":"31083"},373000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!D$3))-JSA($B377,GRUNDAVDRAG($B377+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":88797.76,"d":"88798"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!E$3))-JSA($B377,GRUNDAVDRAG($B377+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":104857.75999999998,"d":"104858"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!F$3))-JSA($B377,GRUNDAVDRAG($B377+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":125097.75999999998,"d":"125098"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!G$3))-JSA($B377,GRUNDAVDRAG($B377+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":140733.75999999998,"d":"140734"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!H$3))-JSA($B377,GRUNDAVDRAG($B377+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":151157.75999999998,"d":"151158"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!I$3))-JSA($B377,GRUNDAVDRAG($B377+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B377+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B377+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":177217.75999999998,"d":"177218"}},null,{"$f":"JSA($B377,GRUNDAVDRAG($B377+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B377,GRUNDAVDRAG($B377+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B377,GRUNDAVDRAG($B377+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B377,GRUNDAVDRAG($B377+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B377,GRUNDAVDRAG($B377+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B377,GRUNDAVDRAG($B377+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":88797.76,"d":"88798"},{"v":95253.87999999998,"d":"95254"},{"v":102645.87999999998,"d":"102646"},{"v":110059.15999999997,"d":"110059"},{"v":113737.95999999999,"d":"113738"},{"v":122131.95999999999,"d":"122132"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":31166.666666666668,"d":"31167"},374000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!D$3))-JSA($B378,GRUNDAVDRAG($B378+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":89118.95999999999,"d":"89119"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!E$3))-JSA($B378,GRUNDAVDRAG($B378+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":105178.95999999999,"d":"105179"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!F$3))-JSA($B378,GRUNDAVDRAG($B378+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":125618.95999999999,"d":"125619"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!G$3))-JSA($B378,GRUNDAVDRAG($B378+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":141254.96,"d":"141255"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!H$3))-JSA($B378,GRUNDAVDRAG($B378+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":151678.96,"d":"151679"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!I$3))-JSA($B378,GRUNDAVDRAG($B378+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B378+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B378+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":177738.96,"d":"177739"}},null,{"$f":"JSA($B378,GRUNDAVDRAG($B378+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B378,GRUNDAVDRAG($B378+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B378,GRUNDAVDRAG($B378+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B378,GRUNDAVDRAG($B378+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B378,GRUNDAVDRAG($B378+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B378,GRUNDAVDRAG($B378+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":89118.95999999999,"d":"89119"},{"v":95575.07999999999,"d":"95575"},{"v":103167.07999999999,"d":"103167"},{"v":110580.35999999999,"d":"110580"},{"v":114259.16,"d":"114259"},{"v":122653.16,"d":"122653"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[31250,375000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!D$3))-JSA($B379,GRUNDAVDRAG($B379+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":89440.15999999999,"d":"89440"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!E$3))-JSA($B379,GRUNDAVDRAG($B379+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":105500.16,"d":"105500"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!F$3))-JSA($B379,GRUNDAVDRAG($B379+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":126140.16,"d":"126140"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!G$3))-JSA($B379,GRUNDAVDRAG($B379+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":141776.16,"d":"141776"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!H$3))-JSA($B379,GRUNDAVDRAG($B379+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":152200.16,"d":"152200"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!I$3))-JSA($B379,GRUNDAVDRAG($B379+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B379+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B379+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":178260.16,"d":"178260"}},null,{"$f":"JSA($B379,GRUNDAVDRAG($B379+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B379,GRUNDAVDRAG($B379+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B379,GRUNDAVDRAG($B379+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B379,GRUNDAVDRAG($B379+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B379,GRUNDAVDRAG($B379+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B379,GRUNDAVDRAG($B379+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":89440.15999999999,"d":"89440"},{"v":95896.28,"d":"95896"},{"v":103688.28,"d":"103688"},{"v":111101.56,"d":"111102"},{"v":114780.36000000002,"d":"114780"},{"v":123174.36000000002,"d":"123174"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":31333.333333333332,"d":"31333"},376000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!D$3))-JSA($B380,GRUNDAVDRAG($B380+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":89761.36,"d":"89761"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!E$3))-JSA($B380,GRUNDAVDRAG($B380+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":105821.35999999999,"d":"105821"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!F$3))-JSA($B380,GRUNDAVDRAG($B380+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":126661.35999999999,"d":"126661"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!G$3))-JSA($B380,GRUNDAVDRAG($B380+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":142297.36,"d":"142297"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!H$3))-JSA($B380,GRUNDAVDRAG($B380+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":152721.36,"d":"152721"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!I$3))-JSA($B380,GRUNDAVDRAG($B380+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B380+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B380+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":178781.36,"d":"178781"}},null,{"$f":"JSA($B380,GRUNDAVDRAG($B380+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B380,GRUNDAVDRAG($B380+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B380,GRUNDAVDRAG($B380+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B380,GRUNDAVDRAG($B380+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B380,GRUNDAVDRAG($B380+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B380,GRUNDAVDRAG($B380+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":89761.36,"d":"89761"},{"v":96217.47999999998,"d":"96217"},{"v":104209.47999999998,"d":"104209"},{"v":111622.75999999998,"d":"111623"},{"v":115301.56,"d":"115302"},{"v":123695.56,"d":"123696"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":31416.666666666668,"d":"31417"},377000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!D$3))-JSA($B381,GRUNDAVDRAG($B381+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":90082.56,"d":"90083"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!E$3))-JSA($B381,GRUNDAVDRAG($B381+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":106142.56,"d":"106143"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!F$3))-JSA($B381,GRUNDAVDRAG($B381+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":127182.56,"d":"127183"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!G$3))-JSA($B381,GRUNDAVDRAG($B381+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":142818.56,"d":"142819"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!H$3))-JSA($B381,GRUNDAVDRAG($B381+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":153242.56,"d":"153243"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!I$3))-JSA($B381,GRUNDAVDRAG($B381+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B381+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B381+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":179302.56,"d":"179303"}},null,{"$f":"JSA($B381,GRUNDAVDRAG($B381+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B381,GRUNDAVDRAG($B381+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B381,GRUNDAVDRAG($B381+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B381,GRUNDAVDRAG($B381+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B381,GRUNDAVDRAG($B381+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B381,GRUNDAVDRAG($B381+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":90082.56,"d":"90083"},{"v":96538.68,"d":"96539"},{"v":104730.68,"d":"104731"},{"v":112143.95999999999,"d":"112144"},{"v":115822.76000000001,"d":"115823"},{"v":124216.76000000001,"d":"124217"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[31500,378000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!D$3))-JSA($B382,GRUNDAVDRAG($B382+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":90403.76,"d":"90404"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!E$3))-JSA($B382,GRUNDAVDRAG($B382+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":106463.75999999998,"d":"106464"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!F$3))-JSA($B382,GRUNDAVDRAG($B382+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":127703.75999999998,"d":"127704"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!G$3))-JSA($B382,GRUNDAVDRAG($B382+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":143339.75999999998,"d":"143340"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!H$3))-JSA($B382,GRUNDAVDRAG($B382+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":153763.75999999998,"d":"153764"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!I$3))-JSA($B382,GRUNDAVDRAG($B382+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B382+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B382+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":179823.75999999998,"d":"179824"}},null,{"$f":"JSA($B382,GRUNDAVDRAG($B382+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B382,GRUNDAVDRAG($B382+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B382,GRUNDAVDRAG($B382+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B382,GRUNDAVDRAG($B382+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B382,GRUNDAVDRAG($B382+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B382,GRUNDAVDRAG($B382+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":90403.76,"d":"90404"},{"v":96859.87999999998,"d":"96860"},{"v":105251.87999999998,"d":"105252"},{"v":112665.15999999997,"d":"112665"},{"v":116343.95999999999,"d":"116344"},{"v":124737.95999999999,"d":"124738"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":31583.333333333332,"d":"31583"},379000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!D$3))-JSA($B383,GRUNDAVDRAG($B383+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":90724.95999999999,"d":"90725"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!E$3))-JSA($B383,GRUNDAVDRAG($B383+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":106784.95999999999,"d":"106785"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!F$3))-JSA($B383,GRUNDAVDRAG($B383+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":128224.95999999999,"d":"128225"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!G$3))-JSA($B383,GRUNDAVDRAG($B383+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":143860.96,"d":"143861"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!H$3))-JSA($B383,GRUNDAVDRAG($B383+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":154284.96,"d":"154285"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!I$3))-JSA($B383,GRUNDAVDRAG($B383+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B383+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B383+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":180344.96,"d":"180345"}},null,{"$f":"JSA($B383,GRUNDAVDRAG($B383+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B383,GRUNDAVDRAG($B383+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B383,GRUNDAVDRAG($B383+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B383,GRUNDAVDRAG($B383+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B383,GRUNDAVDRAG($B383+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B383,GRUNDAVDRAG($B383+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":90724.95999999999,"d":"90725"},{"v":97181.07999999999,"d":"97181"},{"v":105773.07999999999,"d":"105773"},{"v":113186.35999999999,"d":"113186"},{"v":116865.16,"d":"116865"},{"v":125259.16,"d":"125259"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":31666.666666666668,"d":"31667"},380000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!D$3))-JSA($B384,GRUNDAVDRAG($B384+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":91046.15999999999,"d":"91046"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!E$3))-JSA($B384,GRUNDAVDRAG($B384+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":107106.16,"d":"107106"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!F$3))-JSA($B384,GRUNDAVDRAG($B384+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":128746.16,"d":"128746"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!G$3))-JSA($B384,GRUNDAVDRAG($B384+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":144382.16,"d":"144382"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!H$3))-JSA($B384,GRUNDAVDRAG($B384+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":154806.16,"d":"154806"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!I$3))-JSA($B384,GRUNDAVDRAG($B384+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B384+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B384+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":180866.16,"d":"180866"}},null,{"$f":"JSA($B384,GRUNDAVDRAG($B384+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B384,GRUNDAVDRAG($B384+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B384,GRUNDAVDRAG($B384+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B384,GRUNDAVDRAG($B384+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B384,GRUNDAVDRAG($B384+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B384,GRUNDAVDRAG($B384+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":91046.15999999999,"d":"91046"},{"v":97502.28,"d":"97502"},{"v":106294.28,"d":"106294"},{"v":113707.56,"d":"113708"},{"v":117386.36000000002,"d":"117386"},{"v":125780.36000000002,"d":"125780"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[31750,381000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!D$3))-JSA($B385,GRUNDAVDRAG($B385+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":91367.36,"d":"91367"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!E$3))-JSA($B385,GRUNDAVDRAG($B385+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":107427.35999999999,"d":"107427"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!F$3))-JSA($B385,GRUNDAVDRAG($B385+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":129267.35999999999,"d":"129267"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!G$3))-JSA($B385,GRUNDAVDRAG($B385+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":144903.36,"d":"144903"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!H$3))-JSA($B385,GRUNDAVDRAG($B385+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":155327.36,"d":"155327"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!I$3))-JSA($B385,GRUNDAVDRAG($B385+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B385+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B385+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":181387.36,"d":"181387"}},null,{"$f":"JSA($B385,GRUNDAVDRAG($B385+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B385,GRUNDAVDRAG($B385+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B385,GRUNDAVDRAG($B385+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B385,GRUNDAVDRAG($B385+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B385,GRUNDAVDRAG($B385+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B385,GRUNDAVDRAG($B385+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":91367.36,"d":"91367"},{"v":97823.47999999998,"d":"97823"},{"v":106815.47999999998,"d":"106815"},{"v":114228.75999999998,"d":"114229"},{"v":117907.56,"d":"117908"},{"v":126301.56,"d":"126302"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":31833.333333333332,"d":"31833"},382000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!D$3))-JSA($B386,GRUNDAVDRAG($B386+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":91688.56,"d":"91689"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!E$3))-JSA($B386,GRUNDAVDRAG($B386+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":107748.56,"d":"107749"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!F$3))-JSA($B386,GRUNDAVDRAG($B386+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":129788.56,"d":"129789"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!G$3))-JSA($B386,GRUNDAVDRAG($B386+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":145424.56,"d":"145425"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!H$3))-JSA($B386,GRUNDAVDRAG($B386+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":155848.56,"d":"155849"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!I$3))-JSA($B386,GRUNDAVDRAG($B386+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B386+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B386+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":181908.56,"d":"181909"}},null,{"$f":"JSA($B386,GRUNDAVDRAG($B386+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B386,GRUNDAVDRAG($B386+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B386,GRUNDAVDRAG($B386+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B386,GRUNDAVDRAG($B386+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B386,GRUNDAVDRAG($B386+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B386,GRUNDAVDRAG($B386+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":91688.56,"d":"91689"},{"v":98144.68,"d":"98145"},{"v":107336.68,"d":"107337"},{"v":114749.95999999999,"d":"114750"},{"v":118428.76000000001,"d":"118429"},{"v":126822.76000000001,"d":"126823"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":31916.666666666668,"d":"31917"},383000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!D$3))-JSA($B387,GRUNDAVDRAG($B387+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":92009.76,"d":"92010"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!E$3))-JSA($B387,GRUNDAVDRAG($B387+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":108069.75999999998,"d":"108070"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!F$3))-JSA($B387,GRUNDAVDRAG($B387+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":130309.75999999998,"d":"130310"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!G$3))-JSA($B387,GRUNDAVDRAG($B387+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":145945.75999999998,"d":"145946"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!H$3))-JSA($B387,GRUNDAVDRAG($B387+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":156369.75999999998,"d":"156370"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!I$3))-JSA($B387,GRUNDAVDRAG($B387+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B387+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B387+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":182429.75999999998,"d":"182430"}},null,{"$f":"JSA($B387,GRUNDAVDRAG($B387+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B387,GRUNDAVDRAG($B387+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B387,GRUNDAVDRAG($B387+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B387,GRUNDAVDRAG($B387+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B387,GRUNDAVDRAG($B387+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B387,GRUNDAVDRAG($B387+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":92009.76,"d":"92010"},{"v":98465.87999999998,"d":"98466"},{"v":107857.87999999998,"d":"107858"},{"v":115271.15999999997,"d":"115271"},{"v":118949.95999999999,"d":"118950"},{"v":127343.95999999999,"d":"127344"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[32000,384000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!D$3))-JSA($B388,GRUNDAVDRAG($B388+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":92330.95999999999,"d":"92331"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!E$3))-JSA($B388,GRUNDAVDRAG($B388+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":108390.95999999999,"d":"108391"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!F$3))-JSA($B388,GRUNDAVDRAG($B388+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":130830.95999999999,"d":"130831"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!G$3))-JSA($B388,GRUNDAVDRAG($B388+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":146466.96,"d":"146467"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!H$3))-JSA($B388,GRUNDAVDRAG($B388+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":156890.96,"d":"156891"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!I$3))-JSA($B388,GRUNDAVDRAG($B388+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B388+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B388+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":182950.96,"d":"182951"}},null,{"$f":"JSA($B388,GRUNDAVDRAG($B388+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B388,GRUNDAVDRAG($B388+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B388,GRUNDAVDRAG($B388+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B388,GRUNDAVDRAG($B388+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B388,GRUNDAVDRAG($B388+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B388,GRUNDAVDRAG($B388+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":92330.95999999999,"d":"92331"},{"v":98787.07999999999,"d":"98787"},{"v":108379.07999999999,"d":"108379"},{"v":115792.35999999999,"d":"115792"},{"v":119471.16,"d":"119471"},{"v":127865.16,"d":"127865"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"$f":"B389/12","v":{"v":32083.333333333332,"d":"32083"}},385000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!D$3))-JSA($B389,GRUNDAVDRAG($B389+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":92652.15999999999,"d":"92652"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!E$3))-JSA($B389,GRUNDAVDRAG($B389+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":108712.16,"d":"108712"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!F$3))-JSA($B389,GRUNDAVDRAG($B389+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":131352.16,"d":"131352"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!G$3))-JSA($B389,GRUNDAVDRAG($B389+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":146988.16,"d":"146988"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!H$3))-JSA($B389,GRUNDAVDRAG($B389+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":157412.16,"d":"157412"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!I$3))-JSA($B389,GRUNDAVDRAG($B389+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B389+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B389+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":183472.16,"d":"183472"}},null,{"$f":"JSA($B389,GRUNDAVDRAG($B389+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B389,GRUNDAVDRAG($B389+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B389,GRUNDAVDRAG($B389+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B389,GRUNDAVDRAG($B389+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B389,GRUNDAVDRAG($B389+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B389,GRUNDAVDRAG($B389+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":92652.15999999999,"d":"92652"},{"v":99108.28,"d":"99108"},{"v":108900.28,"d":"108900"},{"v":116313.56,"d":"116314"},{"v":119992.36000000002,"d":"119992"},{"v":128386.36000000002,"d":"128386"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":32166.666666666668,"d":"32167"},386000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!D$3))-JSA($B390,GRUNDAVDRAG($B390+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":92973.36,"d":"92973"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!E$3))-JSA($B390,GRUNDAVDRAG($B390+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":109033.35999999999,"d":"109033"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!F$3))-JSA($B390,GRUNDAVDRAG($B390+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":131873.36,"d":"131873"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!G$3))-JSA($B390,GRUNDAVDRAG($B390+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":147509.36,"d":"147509"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!H$3))-JSA($B390,GRUNDAVDRAG($B390+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":157933.36,"d":"157933"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!I$3))-JSA($B390,GRUNDAVDRAG($B390+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B390+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B390+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":183993.36,"d":"183993"}},null,{"$f":"JSA($B390,GRUNDAVDRAG($B390+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B390,GRUNDAVDRAG($B390+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B390,GRUNDAVDRAG($B390+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B390,GRUNDAVDRAG($B390+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B390,GRUNDAVDRAG($B390+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B390,GRUNDAVDRAG($B390+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":92973.36,"d":"92973"},{"v":99429.47999999998,"d":"99429"},{"v":109421.47999999998,"d":"109421"},{"v":116834.75999999998,"d":"116835"},{"v":120513.56,"d":"120514"},{"v":128907.56,"d":"128908"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[32250,387000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!D$3))-JSA($B391,GRUNDAVDRAG($B391+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":93294.56,"d":"93295"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!E$3))-JSA($B391,GRUNDAVDRAG($B391+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":109354.56,"d":"109355"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!F$3))-JSA($B391,GRUNDAVDRAG($B391+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":132394.56,"d":"132395"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!G$3))-JSA($B391,GRUNDAVDRAG($B391+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":148030.56,"d":"148031"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!H$3))-JSA($B391,GRUNDAVDRAG($B391+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":158454.56,"d":"158455"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!I$3))-JSA($B391,GRUNDAVDRAG($B391+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B391+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B391+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":184514.56,"d":"184515"}},null,{"$f":"JSA($B391,GRUNDAVDRAG($B391+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B391,GRUNDAVDRAG($B391+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B391,GRUNDAVDRAG($B391+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B391,GRUNDAVDRAG($B391+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B391,GRUNDAVDRAG($B391+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B391,GRUNDAVDRAG($B391+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":93294.56,"d":"93295"},{"v":99750.68,"d":"99751"},{"v":109942.68,"d":"109943"},{"v":117355.95999999999,"d":"117356"},{"v":121034.76000000001,"d":"121035"},{"v":129428.76000000001,"d":"129429"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":32333.333333333332,"d":"32333"},388000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!D$3))-JSA($B392,GRUNDAVDRAG($B392+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":93615.76,"d":"93616"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!E$3))-JSA($B392,GRUNDAVDRAG($B392+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":109675.75999999998,"d":"109676"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!F$3))-JSA($B392,GRUNDAVDRAG($B392+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":132915.75999999998,"d":"132916"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!G$3))-JSA($B392,GRUNDAVDRAG($B392+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":148551.75999999998,"d":"148552"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!H$3))-JSA($B392,GRUNDAVDRAG($B392+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":158975.75999999998,"d":"158976"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!I$3))-JSA($B392,GRUNDAVDRAG($B392+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B392+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B392+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":185035.75999999998,"d":"185036"}},null,{"$f":"JSA($B392,GRUNDAVDRAG($B392+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B392,GRUNDAVDRAG($B392+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B392,GRUNDAVDRAG($B392+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B392,GRUNDAVDRAG($B392+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B392,GRUNDAVDRAG($B392+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B392,GRUNDAVDRAG($B392+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":93615.76,"d":"93616"},{"v":100071.87999999998,"d":"100072"},{"v":110463.87999999998,"d":"110464"},{"v":117877.15999999997,"d":"117877"},{"v":121555.95999999999,"d":"121556"},{"v":129949.95999999999,"d":"129950"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":32416.666666666668,"d":"32417"},389000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!D$3))-JSA($B393,GRUNDAVDRAG($B393+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":93936.95999999999,"d":"93937"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!E$3))-JSA($B393,GRUNDAVDRAG($B393+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":109996.95999999999,"d":"109997"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!F$3))-JSA($B393,GRUNDAVDRAG($B393+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":133436.96,"d":"133437"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!G$3))-JSA($B393,GRUNDAVDRAG($B393+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":149072.96,"d":"149073"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!H$3))-JSA($B393,GRUNDAVDRAG($B393+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":159496.96,"d":"159497"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!I$3))-JSA($B393,GRUNDAVDRAG($B393+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B393+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B393+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":185556.96,"d":"185557"}},null,{"$f":"JSA($B393,GRUNDAVDRAG($B393+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B393,GRUNDAVDRAG($B393+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B393,GRUNDAVDRAG($B393+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B393,GRUNDAVDRAG($B393+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B393,GRUNDAVDRAG($B393+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B393,GRUNDAVDRAG($B393+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":93936.95999999999,"d":"93937"},{"v":100393.07999999999,"d":"100393"},{"v":110985.07999999999,"d":"110985"},{"v":118398.35999999999,"d":"118398"},{"v":122077.16,"d":"122077"},{"v":130471.16,"d":"130471"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[32500,390000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!D$3))-JSA($B394,GRUNDAVDRAG($B394+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":94258.15999999999,"d":"94258"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!E$3))-JSA($B394,GRUNDAVDRAG($B394+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":110318.16,"d":"110318"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!F$3))-JSA($B394,GRUNDAVDRAG($B394+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":133958.16,"d":"133958"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!G$3))-JSA($B394,GRUNDAVDRAG($B394+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":149594.16,"d":"149594"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!H$3))-JSA($B394,GRUNDAVDRAG($B394+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":160018.16,"d":"160018"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!I$3))-JSA($B394,GRUNDAVDRAG($B394+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B394+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B394+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":186078.16,"d":"186078"}},null,{"$f":"JSA($B394,GRUNDAVDRAG($B394+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B394,GRUNDAVDRAG($B394+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B394,GRUNDAVDRAG($B394+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B394,GRUNDAVDRAG($B394+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B394,GRUNDAVDRAG($B394+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B394,GRUNDAVDRAG($B394+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":94258.15999999999,"d":"94258"},{"v":100714.28,"d":"100714"},{"v":111506.28,"d":"111506"},{"v":118919.56,"d":"118920"},{"v":122598.36000000002,"d":"122598"},{"v":130992.36000000002,"d":"130992"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":32583.333333333332,"d":"32583"},391000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!D$3))-JSA($B395,GRUNDAVDRAG($B395+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":94579.36,"d":"94579"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!E$3))-JSA($B395,GRUNDAVDRAG($B395+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":110639.35999999999,"d":"110639"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!F$3))-JSA($B395,GRUNDAVDRAG($B395+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":134479.36,"d":"134479"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!G$3))-JSA($B395,GRUNDAVDRAG($B395+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":150115.36,"d":"150115"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!H$3))-JSA($B395,GRUNDAVDRAG($B395+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":160539.36,"d":"160539"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!I$3))-JSA($B395,GRUNDAVDRAG($B395+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B395+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B395+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":186599.36,"d":"186599"}},null,{"$f":"JSA($B395,GRUNDAVDRAG($B395+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B395,GRUNDAVDRAG($B395+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B395,GRUNDAVDRAG($B395+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B395,GRUNDAVDRAG($B395+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B395,GRUNDAVDRAG($B395+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B395,GRUNDAVDRAG($B395+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":94579.36,"d":"94579"},{"v":101035.47999999998,"d":"101035"},{"v":112027.47999999998,"d":"112027"},{"v":119440.75999999998,"d":"119441"},{"v":123119.56,"d":"123120"},{"v":131513.56,"d":"131514"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":32666.666666666668,"d":"32667"},392000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!D$3))-JSA($B396,GRUNDAVDRAG($B396+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":94900.56,"d":"94901"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!E$3))-JSA($B396,GRUNDAVDRAG($B396+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":110960.56,"d":"110961"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!F$3))-JSA($B396,GRUNDAVDRAG($B396+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":135000.56,"d":"135001"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!G$3))-JSA($B396,GRUNDAVDRAG($B396+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":150636.56,"d":"150637"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!H$3))-JSA($B396,GRUNDAVDRAG($B396+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":161060.56,"d":"161061"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!I$3))-JSA($B396,GRUNDAVDRAG($B396+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B396+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B396+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":187120.56,"d":"187121"}},null,{"$f":"JSA($B396,GRUNDAVDRAG($B396+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B396,GRUNDAVDRAG($B396+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B396,GRUNDAVDRAG($B396+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B396,GRUNDAVDRAG($B396+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B396,GRUNDAVDRAG($B396+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B396,GRUNDAVDRAG($B396+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":94900.56,"d":"94901"},{"v":101356.68,"d":"101357"},{"v":112548.68,"d":"112549"},{"v":119961.95999999999,"d":"119962"},{"v":123640.76000000001,"d":"123641"},{"v":132034.76,"d":"132035"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[32750,393000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!D$3))-JSA($B397,GRUNDAVDRAG($B397+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":95221.76,"d":"95222"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!E$3))-JSA($B397,GRUNDAVDRAG($B397+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":111281.75999999998,"d":"111282"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!F$3))-JSA($B397,GRUNDAVDRAG($B397+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":135521.75999999998,"d":"135522"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!G$3))-JSA($B397,GRUNDAVDRAG($B397+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":151157.75999999998,"d":"151158"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!H$3))-JSA($B397,GRUNDAVDRAG($B397+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":161581.75999999998,"d":"161582"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!I$3))-JSA($B397,GRUNDAVDRAG($B397+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B397+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B397+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":187641.75999999998,"d":"187642"}},null,{"$f":"JSA($B397,GRUNDAVDRAG($B397+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B397,GRUNDAVDRAG($B397+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B397,GRUNDAVDRAG($B397+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B397,GRUNDAVDRAG($B397+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B397,GRUNDAVDRAG($B397+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B397,GRUNDAVDRAG($B397+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":95221.76,"d":"95222"},{"v":101677.87999999998,"d":"101678"},{"v":113069.87999999998,"d":"113070"},{"v":120483.15999999997,"d":"120483"},{"v":124161.95999999999,"d":"124162"},{"v":132555.96,"d":"132556"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":32833.333333333336,"d":"32833"},394000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!D$3))-JSA($B398,GRUNDAVDRAG($B398+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":95542.95999999999,"d":"95543"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!E$3))-JSA($B398,GRUNDAVDRAG($B398+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":111602.95999999999,"d":"111603"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!F$3))-JSA($B398,GRUNDAVDRAG($B398+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":136042.96,"d":"136043"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!G$3))-JSA($B398,GRUNDAVDRAG($B398+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":151678.96,"d":"151679"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!H$3))-JSA($B398,GRUNDAVDRAG($B398+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":162102.96,"d":"162103"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!I$3))-JSA($B398,GRUNDAVDRAG($B398+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B398+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B398+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":188162.96,"d":"188163"}},null,{"$f":"JSA($B398,GRUNDAVDRAG($B398+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B398,GRUNDAVDRAG($B398+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B398,GRUNDAVDRAG($B398+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B398,GRUNDAVDRAG($B398+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B398,GRUNDAVDRAG($B398+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B398,GRUNDAVDRAG($B398+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":95542.95999999999,"d":"95543"},{"v":101999.07999999999,"d":"101999"},{"v":113591.07999999999,"d":"113591"},{"v":121004.35999999999,"d":"121004"},{"v":124683.16,"d":"124683"},{"v":133077.16,"d":"133077"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":32916.666666666664,"d":"32917"},395000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!D$3))-JSA($B399,GRUNDAVDRAG($B399+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":95864.15999999999,"d":"95864"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!E$3))-JSA($B399,GRUNDAVDRAG($B399+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":111924.16,"d":"111924"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!F$3))-JSA($B399,GRUNDAVDRAG($B399+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":136564.16,"d":"136564"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!G$3))-JSA($B399,GRUNDAVDRAG($B399+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":152200.16,"d":"152200"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!H$3))-JSA($B399,GRUNDAVDRAG($B399+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":162624.16,"d":"162624"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!I$3))-JSA($B399,GRUNDAVDRAG($B399+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B399+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B399+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":188684.16,"d":"188684"}},null,{"$f":"JSA($B399,GRUNDAVDRAG($B399+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B399,GRUNDAVDRAG($B399+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B399,GRUNDAVDRAG($B399+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B399,GRUNDAVDRAG($B399+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B399,GRUNDAVDRAG($B399+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B399,GRUNDAVDRAG($B399+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":95864.15999999999,"d":"95864"},{"v":102320.28,"d":"102320"},{"v":114112.28,"d":"114112"},{"v":121525.56,"d":"121526"},{"v":125204.36000000002,"d":"125204"},{"v":133598.36000000002,"d":"133598"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[33000,396000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!D$3))-JSA($B400,GRUNDAVDRAG($B400+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":96185.36,"d":"96185"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!E$3))-JSA($B400,GRUNDAVDRAG($B400+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":112245.35999999999,"d":"112245"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!F$3))-JSA($B400,GRUNDAVDRAG($B400+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":137085.36,"d":"137085"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!G$3))-JSA($B400,GRUNDAVDRAG($B400+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":152721.36,"d":"152721"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!H$3))-JSA($B400,GRUNDAVDRAG($B400+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":163145.36,"d":"163145"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!I$3))-JSA($B400,GRUNDAVDRAG($B400+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B400+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B400+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":189205.36,"d":"189205"}},null,{"$f":"JSA($B400,GRUNDAVDRAG($B400+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B400,GRUNDAVDRAG($B400+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B400,GRUNDAVDRAG($B400+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B400,GRUNDAVDRAG($B400+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B400,GRUNDAVDRAG($B400+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B400,GRUNDAVDRAG($B400+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":96185.36,"d":"96185"},{"v":102641.47999999998,"d":"102641"},{"v":114633.47999999998,"d":"114633"},{"v":122046.75999999998,"d":"122047"},{"v":125725.56,"d":"125726"},{"v":134119.56,"d":"134120"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[{"v":33083.333333333336,"d":"33083"},397000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!D$3))-JSA($B401,GRUNDAVDRAG($B401+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":96506.56,"d":"96507"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!E$3))-JSA($B401,GRUNDAVDRAG($B401+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":112566.56,"d":"112567"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!F$3))-JSA($B401,GRUNDAVDRAG($B401+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":137606.56,"d":"137607"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!G$3))-JSA($B401,GRUNDAVDRAG($B401+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":153242.56,"d":"153243"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!H$3))-JSA($B401,GRUNDAVDRAG($B401+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":163666.56,"d":"163667"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!I$3))-JSA($B401,GRUNDAVDRAG($B401+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B401+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B401+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":189726.56,"d":"189727"}},null,{"$f":"JSA($B401,GRUNDAVDRAG($B401+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B401,GRUNDAVDRAG($B401+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B401,GRUNDAVDRAG($B401+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B401,GRUNDAVDRAG($B401+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B401,GRUNDAVDRAG($B401+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B401,GRUNDAVDRAG($B401+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":96506.56,"d":"96507"},{"v":102962.68,"d":"102963"},{"v":115154.68,"d":"115155"},{"v":122567.95999999999,"d":"122568"},{"v":126246.76000000001,"d":"126247"},{"v":134640.76,"d":"134641"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":33166.666666666664,"d":"33167"},398000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!D$3))-JSA($B402,GRUNDAVDRAG($B402+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":96827.76,"d":"96828"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!E$3))-JSA($B402,GRUNDAVDRAG($B402+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":112887.75999999998,"d":"112888"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!F$3))-JSA($B402,GRUNDAVDRAG($B402+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":138127.75999999998,"d":"138128"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!G$3))-JSA($B402,GRUNDAVDRAG($B402+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":153763.75999999998,"d":"153764"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!H$3))-JSA($B402,GRUNDAVDRAG($B402+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":164187.75999999998,"d":"164188"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!I$3))-JSA($B402,GRUNDAVDRAG($B402+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B402+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B402+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":190247.75999999998,"d":"190248"}},null,{"$f":"JSA($B402,GRUNDAVDRAG($B402+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B402,GRUNDAVDRAG($B402+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B402,GRUNDAVDRAG($B402+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B402,GRUNDAVDRAG($B402+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B402,GRUNDAVDRAG($B402+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B402,GRUNDAVDRAG($B402+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":96827.76,"d":"96828"},{"v":103283.87999999998,"d":"103284"},{"v":115675.87999999998,"d":"115676"},{"v":123089.15999999997,"d":"123089"},{"v":126767.95999999999,"d":"126768"},{"v":135161.96,"d":"135162"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[33250,399000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!D$3))-JSA($B403,GRUNDAVDRAG($B403+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":97148.95999999999,"d":"97149"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!E$3))-JSA($B403,GRUNDAVDRAG($B403+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":113208.95999999999,"d":"113209"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!F$3))-JSA($B403,GRUNDAVDRAG($B403+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":138648.96,"d":"138649"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!G$3))-JSA($B403,GRUNDAVDRAG($B403+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":154284.96,"d":"154285"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!H$3))-JSA($B403,GRUNDAVDRAG($B403+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":164708.96,"d":"164709"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!I$3))-JSA($B403,GRUNDAVDRAG($B403+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B403+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B403+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":190768.96,"d":"190769"}},null,{"$f":"JSA($B403,GRUNDAVDRAG($B403+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B403,GRUNDAVDRAG($B403+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B403,GRUNDAVDRAG($B403+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B403,GRUNDAVDRAG($B403+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B403,GRUNDAVDRAG($B403+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B403,GRUNDAVDRAG($B403+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":97148.95999999999,"d":"97149"},{"v":103605.07999999999,"d":"103605"},{"v":116197.07999999999,"d":"116197"},{"v":123610.35999999999,"d":"123610"},{"v":127289.16,"d":"127289"},{"v":135683.16,"d":"135683"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[{"v":33333.333333333336,"d":"33333"},400000,null,{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!D$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!D$3))-JSA($B404,GRUNDAVDRAG($B404+D$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+D$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!D$3-Deltagandeskatter!$B$12))","v":{"v":97470.15999999999,"d":"97470"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!E$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!E$3))-JSA($B404,GRUNDAVDRAG($B404+E$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+E$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!E$3-Deltagandeskatter!$B$12))","v":{"v":113530.16,"d":"113530"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!F$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!F$3))-JSA($B404,GRUNDAVDRAG($B404+F$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+F$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!F$3-Deltagandeskatter!$B$12))","v":{"v":139170.16,"d":"139170"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!G$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!G$3))-JSA($B404,GRUNDAVDRAG($B404+G$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+G$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!G$3-Deltagandeskatter!$B$12))","v":{"v":154806.16,"d":"154806"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!H$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!H$3))-JSA($B404,GRUNDAVDRAG($B404+H$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+H$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!H$3-Deltagandeskatter!$B$12))","v":{"v":165230.16,"d":"165230"}},{"$f":"Deltagandeskatter!$B$2*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!I$3-GRUNDAVDRAG('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!I$3))-JSA($B404,GRUNDAVDRAG($B404+I$3),Deltagandeskatter!$B$2)+MAX(0,0.2*($B404+I$3-Deltagandeskatter!$B$11))+MAX(0,0.05*('Med bidragsinkomst'!$B404+'Med bidragsinkomst'!I$3-Deltagandeskatter!$B$12))","v":{"v":191290.16,"d":"191290"}},null,{"$f":"JSA($B404,GRUNDAVDRAG($B404+K$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B404,GRUNDAVDRAG($B404+L$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B404,GRUNDAVDRAG($B404+M$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B404,GRUNDAVDRAG($B404+N$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B404,GRUNDAVDRAG($B404+O$3),Deltagandeskatter!$B$2)","v":26770},{"$f":"JSA($B404,GRUNDAVDRAG($B404+P$3),Deltagandeskatter!$B$2)","v":26770},null,13200,13200,13200,13200,13200,13200,null,{"v":97470.15999999999,"d":"97470"},{"v":103926.28,"d":"103926"},{"v":116718.28,"d":"116718"},{"v":124131.56,"d":"124132"},{"v":127810.36000000002,"d":"127810"},{"v":136204.36000000002,"d":"136204"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]

{"sheet":"Skatt utan JSA","index":4,"n_rows":404,"n_cols":23,"rows_kept":404}
[]
[{"$nulls":3},"Inkomstskatt vid olika bidragsinkomst",{"$nulls":6},"Skatt på arbete vid olika bidragsinkomst",{"$nulls":6},"Marginalskatt på arbete vid olika bidragsinkomst"]
["Månadslön","Årslön",null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000,null,0,50000,100000,130000,150000,200000]
[null,0,null,0,{"v":9603.88,"d":"9604"},{"v":22451.879999999997,"d":"22452"},{"v":30674.6,"d":"30675"},{"v":37419.799999999996,"d":"37420"},{"v":55085.799999999996,"d":"55086"},null,0,0,0,0,0,0]
[null,1000,null,0,{"v":9860.84,"d":"9861"},{"v":22708.84,"d":"22709"},{"v":30995.8,"d":"30996"},{"v":37773.119999999995,"d":"37773"},{"v":55439.119999999995,"d":"55439"},null,0,{"v":256.96000000000095,"d":"257"},{"v":256.96000000000276,"d":"257"},{"v":321.2000000000007,"d":"321"},{"v":353.3199999999997,"d":"353"},{"v":353.3199999999997,"d":"353"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,2000,null,0,{"v":10117.8,"d":"10118"},{"v":22965.8,"d":"22966"},31317,{"v":38126.439999999995,"d":"38126"},{"v":55792.439999999995,"d":"55792"},null,0,{"v":513.9200000000001,"d":"514"},{"v":513.9200000000019,"d":"514"},{"v":642.4000000000015,"d":"642"},{"v":706.6399999999994,"d":"707"},{"v":706.6399999999994,"d":"707"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,3000,null,0,{"v":10374.76,"d":"10375"},{"v":23222.76,"d":"23223"},{"v":31638.199999999997,"d":"31638"},{"v":38479.759999999995,"d":"38480"},{"v":56145.759999999995,"d":"56146"},null,0,{"v":770.880000000001,"d":"771"},{"v":770.880000000001,"d":"771"},{"v":963.5999999999985,"d":"964"},{"v":1059.9599999999991,"d":"1060"},{"v":1059.9599999999991,"d":"1060"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,4000,null,0,{"v":10631.72,"d":"10632"},{"v":23479.719999999998,"d":"23480"},{"v":31959.399999999998,"d":"31959"},{"v":38833.08,"d":"38833"},{"v":56499.079999999994,"d":"56499"},null,0,{"v":1027.8400000000001,"d":"1028"},{"v":1027.8400000000001,"d":"1028"},{"v":1284.7999999999993,"d":"1285"},{"v":1413.280000000006,"d":"1413"},{"v":1413.2799999999988,"d":"1413"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,5000,null,0,{"v":10888.68,"d":"10889"},{"v":23736.68,"d":"23737"},{"v":32280.6,"d":"32281"},{"v":39186.4,"d":"39186"},{"v":56852.399999999994,"d":"56852"},null,0,{"v":1284.800000000001,"d":"1285"},{"v":1284.800000000003,"d":"1285"},1606,{"v":1766.6000000000058,"d":"1767"},{"v":1766.5999999999985,"d":"1767"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,6000,null,0,{"v":11145.64,"d":"11146"},{"v":23993.64,"d":"23994"},{"v":32601.8,"d":"32602"},{"v":39539.72,"d":"39540"},{"v":57205.719999999994,"d":"57206"},null,0,{"v":1541.7600000000002,"d":"1542"},{"v":1541.760000000002,"d":"1542"},{"v":1927.2000000000007,"d":"1927"},{"v":2119.9200000000055,"d":"2120"},{"v":2119.9199999999983,"d":"2120"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,7000,null,0,{"v":11402.6,"d":"11403"},{"v":24250.6,"d":"24251"},32923,{"v":39893.04,"d":"39893"},{"v":57559.04,"d":"57559"},null,0,{"v":1798.7200000000012,"d":"1799"},{"v":1798.7200000000012,"d":"1799"},{"v":2248.4000000000015,"d":"2248"},{"v":2473.2400000000052,"d":"2473"},{"v":2473.2400000000052,"d":"2473"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,8000,null,0,{"v":11659.56,"d":"11660"},{"v":24507.559999999998,"d":"24508"},{"v":33244.2,"d":"33244"},{"v":40246.36,"d":"40246"},{"v":57912.36,"d":"57912"},null,0,{"v":2055.6800000000003,"d":"2056"},{"v":2055.6800000000003,"d":"2056"},{"v":2569.5999999999985,"d":"2570"},{"v":2826.560000000005,"d":"2827"},{"v":2826.560000000005,"d":"2827"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,9000,null,0,{"v":11916.519999999999,"d":"11917"},{"v":24764.52,"d":"24765"},{"v":33565.4,"d":"33565"},{"v":40599.68,"d":"40600"},{"v":58265.68,"d":"58266"},null,0,{"v":2312.6399999999994,"d":"2313"},{"v":2312.640000000003,"d":"2313"},{"v":2890.800000000003,"d":"2891"},{"v":3179.8800000000047,"d":"3180"},{"v":3179.8800000000047,"d":"3180"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,10000,null,0,{"v":12173.48,"d":"12173"},{"v":25021.48,"d":"25021"},{"v":33886.6,"d":"33887"},40953,58619,null,0,{"v":2569.6000000000004,"d":"2570"},{"v":2569.600000000002,"d":"2570"},3212,{"v":3533.2000000000044,"d":"3533"},{"v":3533.2000000000044,"d":"3533"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,11000,null,0,{"v":12430.439999999999,"d":"12430"},{"v":25278.44,"d":"25278"},{"v":34239.92,"d":"34240"},{"v":41306.32,"d":"41306"},{"v":58972.32,"d":"58972"},null,0,{"v":2826.5599999999995,"d":"2827"},{"v":2826.5600000000013,"d":"2827"},{"v":3565.3199999999997,"d":"3565"},{"v":3886.520000000004,"d":"3887"},{"v":3886.520000000004,"d":"3887"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,12000,null,0,{"v":12687.4,"d":"12687"},{"v":25535.399999999998,"d":"25535"},{"v":34593.24,"d":"34593"},{"v":41659.64,"d":"41660"},{"v":59325.64,"d":"59326"},null,0,{"v":3083.5200000000004,"d":"3084"},{"v":3083.5200000000004,"d":"3084"},{"v":3918.6399999999994,"d":"3919"},{"v":4239.840000000004,"d":"4240"},{"v":4239.840000000004,"d":"4240"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,13000,null,0,{"v":12944.359999999999,"d":"12944"},{"v":25792.36,"d":"25792"},{"v":34946.56,"d":"34947"},{"v":42012.96,"d":"42013"},{"v":59678.96,"d":"59679"},null,0,{"v":3340.4799999999996,"d":"3340"},{"v":3340.480000000003,"d":"3340"},{"v":4271.959999999999,"d":"4272"},{"v":4593.1600000000035,"d":"4593"},{"v":4593.1600000000035,"d":"4593"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,14000,null,0,{"v":13201.32,"d":"13201"},{"v":26049.32,"d":"26049"},{"v":35299.88,"d":"35300"},{"v":42366.28,"d":"42366"},{"v":60032.28,"d":"60032"},null,0,{"v":3597.4400000000005,"d":"3597"},{"v":3597.4400000000023,"d":"3597"},{"v":4625.279999999999,"d":"4625"},{"v":4946.480000000003,"d":"4946"},{"v":4946.480000000003,"d":"4946"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,15000,null,0,{"v":13458.279999999999,"d":"13458"},{"v":26306.28,"d":"26306"},{"v":35653.2,"d":"35653"},{"v":42719.6,"d":"42720"},{"v":60385.6,"d":"60386"},null,0,{"v":3854.3999999999996,"d":"3854"},{"v":3854.4000000000015,"d":"3854"},{"v":4978.5999999999985,"d":"4979"},{"v":5299.800000000003,"d":"5300"},{"v":5299.800000000003,"d":"5300"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,16000,null,0,{"v":13715.24,"d":"13715"},{"v":26563.239999999998,"d":"26563"},{"v":36006.52,"d":"36007"},{"v":43072.92,"d":"43073"},{"v":60738.92,"d":"60739"},null,0,{"v":4111.360000000001,"d":"4111"},{"v":4111.360000000001,"d":"4111"},{"v":5331.919999999998,"d":"5332"},{"v":5653.120000000003,"d":"5653"},{"v":5653.120000000003,"d":"5653"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,17000,null,0,{"v":13972.199999999999,"d":"13972"},{"v":26820.199999999997,"d":"26820"},{"v":36359.84,"d":"36360"},{"v":43426.24,"d":"43426"},{"v":61092.24,"d":"61092"},null,0,{"v":4368.32,"d":"4368"},{"v":4368.32,"d":"4368"},{"v":5685.239999999998,"d":"5685"},{"v":6006.440000000002,"d":"6006"},{"v":6006.440000000002,"d":"6006"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,18000,null,0,{"v":14229.16,"d":"14229"},{"v":27077.16,"d":"27077"},{"v":36713.159999999996,"d":"36713"},{"v":43779.56,"d":"43780"},{"v":61445.56,"d":"61446"},null,0,{"v":4625.280000000001,"d":"4625"},{"v":4625.2800000000025,"d":"4625"},{"v":6038.559999999998,"d":"6039"},{"v":6359.760000000002,"d":"6360"},{"v":6359.760000000002,"d":"6360"},null,{"v":0,"d":"0%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,19000,null,0,{"v":14486.119999999999,"d":"14486"},{"v":27334.12,"d":"27334"},{"v":37066.479999999996,"d":"37066"},{"v":44132.88,"d":"44133"},{"v":61798.88,"d":"61799"},null,0,{"v":4882.24,"d":"4882"},{"v":4882.240000000002,"d":"4882"},{"v":6391.879999999997,"d":"6392"},{"v":6713.080000000002,"d":"6713"},{"v":6713.080000000002,"d":"6713"},null,{"v":0,"d":"0%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,20000,null,{"v":321.2,"d":"321"},{"v":14743.08,"d":"14743"},{"v":27591.079999999998,"d":"27591"},{"v":37419.799999999996,"d":"37420"},{"v":44486.2,"d":"44486"},{"v":62152.2,"d":"62152"},null,{"v":321.2,"d":"321"},{"v":5139.200000000001,"d":"5139"},{"v":5139.200000000001,"d":"5139"},{"v":6745.199999999997,"d":"6745"},{"v":7066.4000000000015,"d":"7066"},{"v":7066.4000000000015,"d":"7066"},null,{"v":0.3212,"d":"32%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,21000,null,{"v":642.4,"d":"642"},{"v":15000.039999999999,"d":"15000"},{"v":27848.039999999997,"d":"27848"},{"v":37773.119999999995,"d":"37773"},{"v":44839.52,"d":"44840"},{"v":62505.52,"d":"62506"},null,{"v":642.4,"d":"642"},{"v":5396.16,"d":"5396"},{"v":5396.16,"d":"5396"},{"v":7098.519999999997,"d":"7099"},{"v":7419.720000000001,"d":"7420"},{"v":7419.720000000001,"d":"7420"},null,{"v":0.3212,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,22000,null,{"v":963.5999999999999,"d":"964"},15257,28105,{"v":38126.439999999995,"d":"38126"},{"v":45192.84,"d":"45193"},{"v":62858.84,"d":"62859"},null,{"v":963.5999999999999,"d":"964"},{"v":5653.120000000001,"d":"5653"},{"v":5653.120000000003,"d":"5653"},{"v":7451.8399999999965,"d":"7452"},{"v":7773.040000000001,"d":"7773"},{"v":7773.040000000001,"d":"7773"},null,{"v":0.32119999999999993,"d":"32%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,23000,null,{"v":1284.8,"d":"1285"},{"v":15513.96,"d":"15514"},{"v":28426.199999999997,"d":"28426"},{"v":38479.759999999995,"d":"38480"},{"v":45546.159999999996,"d":"45546"},{"v":63212.159999999996,"d":"63212"},null,{"v":1284.8,"d":"1285"},{"v":5910.08,"d":"5910"},{"v":5974.32,"d":"5974"},{"v":7805.159999999996,"d":"7805"},{"v":8126.360000000001,"d":"8126"},{"v":8126.360000000001,"d":"8126"},null,{"v":0.32120000000000004,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,24000,null,1606,{"v":15770.92,"d":"15771"},{"v":28747.399999999998,"d":"28747"},{"v":38833.08,"d":"38833"},{"v":45899.479999999996,"d":"45899"},{"v":63565.479999999996,"d":"63565"},null,1606,{"v":6167.040000000001,"d":"6167"},{"v":6295.52,"d":"6296"},{"v":8158.480000000003,"d":"8158"},{"v":8479.68,"d":"8480"},{"v":8479.68,"d":"8480"},null,{"v":0.32120000000000004,"d":"32%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,25000,null,{"v":1927.1999999999998,"d":"1927"},{"v":16027.88,"d":"16028"},{"v":29068.6,"d":"29069"},{"v":39186.4,"d":"39186"},{"v":46252.799999999996,"d":"46253"},{"v":63918.799999999996,"d":"63919"},null,{"v":1927.1999999999998,"d":"1927"},6424,{"v":6616.720000000001,"d":"6617"},{"v":8511.800000000003,"d":"8512"},8833,8833,null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,26000,null,{"v":2248.4,"d":"2248"},{"v":16284.84,"d":"16285"},{"v":29389.8,"d":"29390"},{"v":39539.72,"d":"39540"},{"v":46606.119999999995,"d":"46606"},{"v":64272.119999999995,"d":"64272"},null,{"v":2248.4,"d":"2248"},{"v":6680.960000000001,"d":"6681"},{"v":6937.920000000002,"d":"6938"},{"v":8865.120000000003,"d":"8865"},{"v":9186.32,"d":"9186"},{"v":9186.32,"d":"9186"},null,{"v":0.32120000000000026,"d":"32%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,27000,null,{"v":2569.6,"d":"2570"},{"v":16541.8,"d":"16542"},29711,{"v":39893.04,"d":"39893"},{"v":46959.439999999995,"d":"46959"},{"v":64625.439999999995,"d":"64625"},null,{"v":2569.6,"d":"2570"},{"v":6937.92,"d":"6938"},{"v":7259.120000000003,"d":"7259"},{"v":9218.440000000002,"d":"9218"},{"v":9539.64,"d":"9540"},{"v":9539.64,"d":"9540"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,28000,null,{"v":2890.7999999999997,"d":"2891"},{"v":16798.76,"d":"16799"},{"v":30032.199999999997,"d":"30032"},{"v":40246.36,"d":"40246"},{"v":47312.759999999995,"d":"47313"},{"v":64978.759999999995,"d":"64979"},null,{"v":2890.7999999999997,"d":"2891"},{"v":7194.879999999999,"d":"7195"},{"v":7580.32,"d":"7580"},{"v":9571.760000000002,"d":"9572"},{"v":9892.96,"d":"9893"},{"v":9892.96,"d":"9893"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,29000,null,3212,{"v":17055.719999999998,"d":"17056"},{"v":30353.399999999998,"d":"30353"},{"v":40599.68,"d":"40600"},{"v":47666.079999999994,"d":"47666"},{"v":65332.079999999994,"d":"65332"},null,3212,{"v":7451.839999999998,"d":"7452"},{"v":7901.52,"d":"7902"},{"v":9925.080000000002,"d":"9925"},{"v":10246.279999999999,"d":"10246"},{"v":10246.279999999999,"d":"10246"},null,{"v":0.32120000000000026,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,30000,null,{"v":3533.2,"d":"3533"},{"v":17312.68,"d":"17313"},{"v":30674.6,"d":"30675"},40953,{"v":48019.4,"d":"48019"},{"v":65685.4,"d":"65685"},null,{"v":3533.2,"d":"3533"},{"v":7708.800000000001,"d":"7709"},{"v":8222.720000000001,"d":"8223"},{"v":10278.400000000001,"d":"10278"},{"v":10599.600000000006,"d":"10600"},{"v":10599.599999999999,"d":"10600"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"}]
[null,31000,null,{"v":3854.3999999999996,"d":"3854"},{"v":17569.64,"d":"17570"},{"v":30995.8,"d":"30996"},{"v":41306.32,"d":"41306"},{"v":48372.72,"d":"48373"},{"v":66038.72,"d":"66039"},null,{"v":3854.3999999999996,"d":"3854"},{"v":7965.76,"d":"7966"},{"v":8543.920000000002,"d":"8544"},{"v":10631.720000000001,"d":"10632"},{"v":10952.920000000006,"d":"10953"},{"v":10952.920000000006,"d":"10953"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,32000,null,{"v":4175.599999999999,"d":"4176"},{"v":17826.6,"d":"17827"},31317,{"v":41659.64,"d":"41660"},{"v":48726.04,"d":"48726"},{"v":66392.04,"d":"66392"},null,{"v":4175.599999999999,"d":"4176"},{"v":8222.72,"d":"8223"},{"v":8865.120000000003,"d":"8865"},{"v":10985.04,"d":"10985"},{"v":11306.240000000005,"d":"11306"},{"v":11306.239999999998,"d":"11306"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,33000,null,{"v":4496.8,"d":"4497"},{"v":18083.559999999998,"d":"18084"},{"v":31638.199999999997,"d":"31638"},{"v":42012.96,"d":"42013"},{"v":49079.36,"d":"49079"},{"v":66745.36,"d":"66745"},null,{"v":4496.8,"d":"4497"},{"v":8479.679999999998,"d":"8480"},{"v":9186.32,"d":"9186"},{"v":11338.36,"d":"11338"},{"v":11659.560000000005,"d":"11660"},{"v":11659.560000000005,"d":"11660"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,34000,null,4818,{"v":18340.52,"d":"18341"},{"v":31959.399999999998,"d":"31959"},{"v":42366.28,"d":"42366"},{"v":49432.68,"d":"49433"},{"v":67098.68,"d":"67099"},null,4818,{"v":8736.640000000001,"d":"8737"},{"v":9507.52,"d":"9508"},{"v":11691.68,"d":"11692"},{"v":12012.880000000005,"d":"12013"},{"v":12012.879999999997,"d":"12013"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,35000,null,{"v":5139.2,"d":"5139"},{"v":18597.48,"d":"18597"},{"v":32280.6,"d":"32281"},{"v":42719.6,"d":"42720"},49786,67452,null,{"v":5139.2,"d":"5139"},{"v":8993.6,"d":"8994"},{"v":9828.720000000001,"d":"9829"},12045,{"v":12366.200000000004,"d":"12366"},{"v":12366.200000000004,"d":"12366"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,36000,null,{"v":5460.4,"d":"5460"},{"v":18854.44,"d":"18854"},{"v":32601.8,"d":"32602"},{"v":43072.92,"d":"43073"},{"v":50139.32,"d":"50139"},{"v":67805.31999999999,"d":"67805"},null,{"v":5460.4,"d":"5460"},{"v":9250.56,"d":"9251"},{"v":10149.920000000002,"d":"10150"},{"v":12398.32,"d":"12398"},{"v":12719.520000000004,"d":"12720"},{"v":12719.519999999997,"d":"12720"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,37000,null,{"v":5781.599999999999,"d":"5782"},{"v":19111.399999999998,"d":"19111"},32923,{"v":43426.24,"d":"43426"},{"v":50492.64,"d":"50493"},{"v":68158.64,"d":"68159"},null,{"v":5781.599999999999,"d":"5782"},{"v":9507.519999999999,"d":"9508"},{"v":10471.120000000003,"d":"10471"},{"v":12751.64,"d":"12752"},{"v":13072.840000000004,"d":"13073"},{"v":13072.840000000004,"d":"13073"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,38000,null,{"v":6102.799999999999,"d":"6103"},{"v":19368.36,"d":"19368"},{"v":33244.2,"d":"33244"},{"v":43779.56,"d":"43780"},{"v":50845.96,"d":"50846"},{"v":68511.95999999999,"d":"68512"},null,{"v":6102.799999999999,"d":"6103"},{"v":9764.480000000001,"d":"9764"},{"v":10792.32,"d":"10792"},{"v":13104.96,"d":"13105"},{"v":13426.160000000003,"d":"13426"},{"v":13426.159999999996,"d":"13426"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,39000,null,6424,{"v":19625.32,"d":"19625"},{"v":33565.4,"d":"33565"},{"v":44132.88,"d":"44133"},{"v":51199.28,"d":"51199"},{"v":68865.28,"d":"68865"},null,6424,{"v":10021.44,"d":"10021"},{"v":11113.520000000004,"d":"11114"},{"v":13458.279999999999,"d":"13458"},{"v":13779.480000000003,"d":"13779"},{"v":13779.480000000003,"d":"13779"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,40000,null,{"v":6745.2,"d":"6745"},{"v":19882.28,"d":"19882"},{"v":33886.6,"d":"33887"},{"v":44486.2,"d":"44486"},{"v":51552.6,"d":"51553"},{"v":69218.59999999999,"d":"69219"},null,{"v":6745.2,"d":"6745"},{"v":10278.4,"d":"10278"},{"v":11434.720000000001,"d":"11435"},{"v":13811.599999999999,"d":"13812"},{"v":14132.800000000003,"d":"14133"},{"v":14132.799999999996,"d":"14133"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,41000,null,{"v":7066.4,"d":"7066"},{"v":20139.239999999998,"d":"20139"},{"v":34239.92,"d":"34240"},{"v":44839.52,"d":"44840"},{"v":51905.92,"d":"51906"},{"v":69571.92,"d":"69572"},null,{"v":7066.4,"d":"7066"},{"v":10535.359999999999,"d":"10535"},{"v":11788.04,"d":"11788"},{"v":14164.919999999998,"d":"14165"},{"v":14486.120000000003,"d":"14486"},{"v":14486.120000000003,"d":"14486"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,42000,null,{"v":7387.599999999999,"d":"7388"},{"v":20396.2,"d":"20396"},{"v":34593.24,"d":"34593"},{"v":45192.84,"d":"45193"},{"v":52259.24,"d":"52259"},{"v":69925.23999999999,"d":"69925"},null,{"v":7387.599999999999,"d":"7388"},{"v":10792.320000000002,"d":"10792"},{"v":12141.36,"d":"12141"},{"v":14518.239999999998,"d":"14518"},{"v":14839.440000000002,"d":"14839"},{"v":14839.439999999995,"d":"14839"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,43000,null,{"v":7708.799999999999,"d":"7709"},{"v":20653.16,"d":"20653"},{"v":34946.56,"d":"34947"},{"v":45546.159999999996,"d":"45546"},{"v":52612.56,"d":"52613"},{"v":70278.56,"d":"70279"},null,{"v":7708.799999999999,"d":"7709"},{"v":11049.28,"d":"11049"},{"v":12494.68,"d":"12495"},{"v":14871.559999999998,"d":"14872"},{"v":15192.760000000002,"d":"15193"},{"v":15192.760000000002,"d":"15193"},null,{"v":0.3211999999999998,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,44000,null,8030,{"v":20910.12,"d":"20910"},{"v":35299.88,"d":"35300"},{"v":45899.479999999996,"d":"45899"},{"v":52965.88,"d":"52966"},{"v":70631.87999999999,"d":"70632"},null,8030,{"v":11306.24,"d":"11306"},12848,{"v":15224.879999999997,"d":"15225"},{"v":15546.080000000002,"d":"15546"},{"v":15546.079999999994,"d":"15546"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,45000,null,{"v":8319.08,"d":"8319"},{"v":21167.079999999998,"d":"21167"},{"v":35653.2,"d":"35653"},{"v":46252.799999999996,"d":"46253"},{"v":53319.2,"d":"53319"},{"v":70985.2,"d":"70985"},null,{"v":8319.08,"d":"8319"},{"v":11563.199999999999,"d":"11563"},{"v":13201.32,"d":"13201"},{"v":15578.199999999997,"d":"15578"},{"v":15899.400000000001,"d":"15899"},{"v":15899.400000000001,"d":"15899"},null,{"v":0.28907999999999995,"d":"29%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,46000,null,{"v":8576.039999999999,"d":"8576"},{"v":21424.039999999997,"d":"21424"},{"v":36006.52,"d":"36007"},{"v":46606.119999999995,"d":"46606"},{"v":53672.52,"d":"53673"},{"v":71338.51999999999,"d":"71339"},null,{"v":8576.039999999999,"d":"8576"},{"v":11820.159999999998,"d":"11820"},{"v":13554.64,"d":"13555"},{"v":15931.519999999997,"d":"15932"},{"v":16252.720000000001,"d":"16253"},{"v":16252.719999999994,"d":"16253"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,47000,null,8833,21681,{"v":36359.84,"d":"36360"},{"v":46959.439999999995,"d":"46959"},{"v":54025.84,"d":"54026"},{"v":71691.84,"d":"71692"},null,8833,{"v":12077.12,"d":"12077"},{"v":13907.96,"d":"13908"},{"v":16284.839999999997,"d":"16285"},{"v":16606.04,"d":"16606"},{"v":16606.04,"d":"16606"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,48000,null,{"v":9089.96,"d":"9090"},{"v":21937.96,"d":"21938"},{"v":36713.159999999996,"d":"36713"},{"v":47312.759999999995,"d":"47313"},{"v":54379.159999999996,"d":"54379"},{"v":72045.16,"d":"72045"},null,{"v":9089.96,"d":"9090"},{"v":12334.08,"d":"12334"},{"v":14261.279999999999,"d":"14261"},{"v":16638.159999999996,"d":"16638"},{"v":16959.36,"d":"16959"},{"v":16959.360000000008,"d":"16959"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,49000,null,{"v":9346.92,"d":"9347"},{"v":22194.92,"d":"22195"},{"v":37066.479999999996,"d":"37066"},{"v":47666.079999999994,"d":"47666"},{"v":54732.479999999996,"d":"54732"},{"v":72398.48,"d":"72398"},null,{"v":9346.92,"d":"9347"},{"v":12591.039999999999,"d":"12591"},{"v":14614.599999999999,"d":"14615"},{"v":16991.479999999996,"d":"16991"},{"v":17312.68,"d":"17313"},{"v":17312.68,"d":"17313"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,50000,null,{"v":9603.88,"d":"9604"},{"v":22451.879999999997,"d":"22452"},{"v":37419.799999999996,"d":"37420"},{"v":48019.4,"d":"48019"},{"v":55085.799999999996,"d":"55086"},{"v":72751.8,"d":"72752"},null,{"v":9603.88,"d":"9604"},{"v":12847.999999999998,"d":"12848"},{"v":14967.919999999998,"d":"14968"},{"v":17344.800000000003,"d":"17345"},17666,{"v":17666.000000000007,"d":"17666"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,51000,null,{"v":9860.84,"d":"9861"},{"v":22708.84,"d":"22709"},{"v":37773.119999999995,"d":"37773"},{"v":48372.72,"d":"48373"},{"v":55439.119999999995,"d":"55439"},{"v":73105.12,"d":"73105"},null,{"v":9860.84,"d":"9861"},{"v":13104.960000000001,"d":"13105"},{"v":15321.239999999998,"d":"15321"},{"v":17698.120000000003,"d":"17698"},{"v":18019.32,"d":"18019"},{"v":18019.32,"d":"18019"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,52000,null,{"v":10117.8,"d":"10118"},{"v":22965.8,"d":"22966"},{"v":38126.439999999995,"d":"38126"},{"v":48726.04,"d":"48726"},{"v":55792.439999999995,"d":"55792"},{"v":73458.44,"d":"73458"},null,{"v":10117.8,"d":"10118"},{"v":13361.92,"d":"13362"},{"v":15674.559999999998,"d":"15675"},{"v":18051.440000000002,"d":"18051"},{"v":18372.64,"d":"18373"},{"v":18372.640000000007,"d":"18373"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,53000,null,{"v":10374.76,"d":"10375"},{"v":23222.76,"d":"23223"},{"v":38479.759999999995,"d":"38480"},{"v":49079.36,"d":"49079"},{"v":56145.759999999995,"d":"56146"},{"v":73811.76,"d":"73812"},null,{"v":10374.76,"d":"10375"},{"v":13618.88,"d":"13619"},{"v":16027.879999999997,"d":"16028"},{"v":18404.760000000002,"d":"18405"},{"v":18725.96,"d":"18726"},{"v":18725.96,"d":"18726"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,54000,null,{"v":10631.72,"d":"10632"},{"v":23479.719999999998,"d":"23480"},{"v":38833.08,"d":"38833"},{"v":49432.68,"d":"49433"},{"v":56499.079999999994,"d":"56499"},{"v":74165.08,"d":"74165"},null,{"v":10631.72,"d":"10632"},{"v":13875.839999999998,"d":"13876"},{"v":16381.200000000004,"d":"16381"},{"v":18758.08,"d":"18758"},{"v":19079.28,"d":"19079"},{"v":19079.280000000006,"d":"19079"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,55000,null,{"v":10888.68,"d":"10889"},{"v":23736.68,"d":"23737"},{"v":39186.4,"d":"39186"},49786,{"v":56852.399999999994,"d":"56852"},{"v":74518.4,"d":"74518"},null,{"v":10888.68,"d":"10889"},{"v":14132.800000000001,"d":"14133"},{"v":16734.520000000004,"d":"16735"},{"v":19111.4,"d":"19111"},{"v":19432.6,"d":"19433"},{"v":19432.6,"d":"19433"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,56000,null,{"v":11145.64,"d":"11146"},{"v":23993.64,"d":"23994"},{"v":39539.72,"d":"39540"},{"v":50139.32,"d":"50139"},{"v":57205.719999999994,"d":"57206"},{"v":74871.72,"d":"74872"},null,{"v":11145.64,"d":"11146"},{"v":14389.76,"d":"14390"},{"v":17087.840000000004,"d":"17088"},{"v":19464.72,"d":"19465"},{"v":19785.92,"d":"19786"},{"v":19785.920000000006,"d":"19786"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,57000,null,{"v":11402.6,"d":"11403"},{"v":24250.6,"d":"24251"},{"v":39893.04,"d":"39893"},{"v":50492.64,"d":"50493"},{"v":57559.04,"d":"57559"},{"v":75225.04,"d":"75225"},null,{"v":11402.6,"d":"11403"},{"v":14646.72,"d":"14647"},{"v":17441.160000000003,"d":"17441"},{"v":19818.04,"d":"19818"},{"v":20139.240000000005,"d":"20139"},{"v":20139.239999999998,"d":"20139"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,58000,null,{"v":11659.56,"d":"11660"},{"v":24507.559999999998,"d":"24508"},{"v":40246.36,"d":"40246"},{"v":50845.96,"d":"50846"},{"v":57912.36,"d":"57912"},{"v":75578.36,"d":"75578"},null,{"v":11659.56,"d":"11660"},{"v":14903.679999999998,"d":"14904"},{"v":17794.480000000003,"d":"17794"},{"v":20171.36,"d":"20171"},{"v":20492.560000000005,"d":"20493"},{"v":20492.560000000005,"d":"20493"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,59000,null,{"v":11916.519999999999,"d":"11917"},{"v":24764.52,"d":"24765"},{"v":40599.68,"d":"40600"},{"v":51199.28,"d":"51199"},{"v":58265.68,"d":"58266"},{"v":75931.68,"d":"75932"},null,{"v":11916.519999999999,"d":"11917"},{"v":15160.640000000001,"d":"15161"},{"v":18147.800000000003,"d":"18148"},{"v":20524.68,"d":"20525"},{"v":20845.880000000005,"d":"20846"},{"v":20845.879999999997,"d":"20846"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,60000,null,{"v":12173.48,"d":"12173"},{"v":25021.48,"d":"25021"},40953,{"v":51552.6,"d":"51553"},58619,76285,null,{"v":12173.48,"d":"12173"},{"v":15417.6,"d":"15418"},{"v":18501.120000000003,"d":"18501"},20878,{"v":21199.200000000004,"d":"21199"},{"v":21199.200000000004,"d":"21199"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,61000,null,{"v":12430.439999999999,"d":"12430"},{"v":25278.44,"d":"25278"},{"v":41306.32,"d":"41306"},{"v":51905.92,"d":"51906"},{"v":58972.32,"d":"58972"},{"v":76638.31999999999,"d":"76638"},null,{"v":12430.439999999999,"d":"12430"},{"v":15674.56,"d":"15675"},{"v":18854.440000000002,"d":"18854"},{"v":21231.32,"d":"21231"},{"v":21552.520000000004,"d":"21553"},{"v":21552.519999999997,"d":"21553"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,62000,null,{"v":12687.4,"d":"12687"},{"v":25535.399999999998,"d":"25535"},{"v":41659.64,"d":"41660"},{"v":52259.24,"d":"52259"},{"v":59325.64,"d":"59326"},{"v":76991.64,"d":"76992"},null,{"v":12687.4,"d":"12687"},{"v":15931.519999999999,"d":"15932"},{"v":19207.760000000002,"d":"19208"},{"v":21584.64,"d":"21585"},{"v":21905.840000000004,"d":"21906"},{"v":21905.840000000004,"d":"21906"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,63000,null,{"v":12944.359999999999,"d":"12944"},{"v":25792.36,"d":"25792"},{"v":42012.96,"d":"42013"},{"v":52612.56,"d":"52613"},{"v":59678.96,"d":"59679"},{"v":77344.95999999999,"d":"77345"},null,{"v":12944.359999999999,"d":"12944"},{"v":16188.480000000001,"d":"16188"},{"v":19561.08,"d":"19561"},{"v":21937.96,"d":"21938"},{"v":22259.160000000003,"d":"22259"},{"v":22259.159999999996,"d":"22259"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,64000,null,{"v":13201.32,"d":"13201"},{"v":26049.32,"d":"26049"},{"v":42366.28,"d":"42366"},{"v":52965.88,"d":"52966"},{"v":60032.28,"d":"60032"},{"v":77698.28,"d":"77698"},null,{"v":13201.32,"d":"13201"},{"v":16445.440000000002,"d":"16445"},{"v":19914.4,"d":"19914"},{"v":22291.28,"d":"22291"},{"v":22612.480000000003,"d":"22612"},{"v":22612.480000000003,"d":"22612"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25696000000000097,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,65000,null,{"v":13458.279999999999,"d":"13458"},{"v":26306.28,"d":"26306"},{"v":42719.6,"d":"42720"},{"v":53319.2,"d":"53319"},{"v":60385.6,"d":"60386"},{"v":78051.59999999999,"d":"78052"},null,{"v":13458.279999999999,"d":"13458"},{"v":16702.4,"d":"16702"},{"v":20267.72,"d":"20268"},{"v":22644.6,"d":"22645"},{"v":22965.800000000003,"d":"22966"},{"v":22965.799999999996,"d":"22966"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,66000,null,{"v":13715.24,"d":"13715"},{"v":26563.239999999998,"d":"26563"},{"v":43072.92,"d":"43073"},{"v":53672.52,"d":"53673"},{"v":60738.92,"d":"60739"},{"v":78404.92,"d":"78405"},null,{"v":13715.24,"d":"13715"},{"v":16959.36,"d":"16959"},{"v":20621.04,"d":"20621"},{"v":22997.92,"d":"22998"},{"v":23319.120000000003,"d":"23319"},{"v":23319.120000000003,"d":"23319"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,67000,null,{"v":13972.199999999999,"d":"13972"},{"v":26820.199999999997,"d":"26820"},{"v":43426.24,"d":"43426"},{"v":54025.84,"d":"54026"},{"v":61092.24,"d":"61092"},{"v":78758.23999999999,"d":"78758"},null,{"v":13972.199999999999,"d":"13972"},{"v":17216.32,"d":"17216"},{"v":20974.36,"d":"20974"},{"v":23351.239999999998,"d":"23351"},{"v":23672.440000000002,"d":"23672"},{"v":23672.439999999995,"d":"23672"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,68000,null,{"v":14229.16,"d":"14229"},{"v":27077.16,"d":"27077"},{"v":43779.56,"d":"43780"},{"v":54379.159999999996,"d":"54379"},{"v":61445.56,"d":"61446"},{"v":79111.56,"d":"79112"},null,{"v":14229.16,"d":"14229"},{"v":17473.28,"d":"17473"},{"v":21327.68,"d":"21328"},{"v":23704.559999999998,"d":"23705"},{"v":24025.760000000002,"d":"24026"},{"v":24025.760000000002,"d":"24026"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,69000,null,{"v":14486.119999999999,"d":"14486"},{"v":27334.12,"d":"27334"},{"v":44132.88,"d":"44133"},{"v":54732.479999999996,"d":"54732"},{"v":61798.88,"d":"61799"},{"v":79464.87999999999,"d":"79465"},null,{"v":14486.119999999999,"d":"14486"},{"v":17730.239999999998,"d":"17730"},21681,{"v":24057.879999999997,"d":"24058"},{"v":24379.08,"d":"24379"},{"v":24379.079999999994,"d":"24379"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,70000,null,{"v":14743.08,"d":"14743"},{"v":27591.079999999998,"d":"27591"},{"v":44486.2,"d":"44486"},{"v":55085.799999999996,"d":"55086"},{"v":62152.2,"d":"62152"},{"v":79818.2,"d":"79818"},null,{"v":14743.08,"d":"14743"},{"v":17987.199999999997,"d":"17987"},{"v":22034.32,"d":"22034"},{"v":24411.199999999997,"d":"24411"},{"v":24732.4,"d":"24732"},{"v":24732.4,"d":"24732"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,71000,null,{"v":15000.039999999999,"d":"15000"},{"v":27848.039999999997,"d":"27848"},{"v":44839.52,"d":"44840"},{"v":55439.119999999995,"d":"55439"},{"v":62505.52,"d":"62506"},{"v":80171.51999999999,"d":"80172"},null,{"v":15000.039999999999,"d":"15000"},{"v":18244.159999999996,"d":"18244"},{"v":22387.64,"d":"22388"},{"v":24764.519999999997,"d":"24765"},{"v":25085.72,"d":"25086"},{"v":25085.719999999994,"d":"25086"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,72000,null,15257,28105,{"v":45192.84,"d":"45193"},{"v":55792.439999999995,"d":"55792"},{"v":62858.84,"d":"62859"},{"v":80524.84,"d":"80525"},null,15257,{"v":18501.120000000003,"d":"18501"},{"v":22740.96,"d":"22741"},{"v":25117.839999999997,"d":"25118"},{"v":25439.04,"d":"25439"},{"v":25439.04,"d":"25439"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.2569600000000064,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,73000,null,{"v":15513.96,"d":"15514"},{"v":28426.199999999997,"d":"28426"},{"v":45546.159999999996,"d":"45546"},{"v":56145.759999999995,"d":"56146"},{"v":63212.159999999996,"d":"63212"},{"v":80878.16,"d":"80878"},null,{"v":15513.96,"d":"15514"},{"v":18822.32,"d":"18822"},{"v":23094.28,"d":"23094"},{"v":25471.159999999996,"d":"25471"},{"v":25792.36,"d":"25792"},{"v":25792.360000000008,"d":"25792"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,74000,null,{"v":15770.92,"d":"15771"},{"v":28747.399999999998,"d":"28747"},{"v":45899.479999999996,"d":"45899"},{"v":56499.079999999994,"d":"56499"},{"v":63565.479999999996,"d":"63565"},{"v":81231.48,"d":"81231"},null,{"v":15770.92,"d":"15771"},{"v":19143.519999999997,"d":"19144"},{"v":23447.6,"d":"23448"},{"v":25824.479999999996,"d":"25824"},{"v":26145.68,"d":"26146"},{"v":26145.68,"d":"26146"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,75000,null,{"v":16027.88,"d":"16028"},{"v":29068.6,"d":"29069"},{"v":46252.799999999996,"d":"46253"},{"v":56852.399999999994,"d":"56852"},{"v":63918.799999999996,"d":"63919"},{"v":81584.8,"d":"81585"},null,{"v":16027.88,"d":"16028"},{"v":19464.72,"d":"19465"},{"v":23800.92,"d":"23801"},{"v":26177.799999999996,"d":"26178"},26499,{"v":26499.000000000007,"d":"26499"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,76000,null,{"v":16284.84,"d":"16285"},{"v":29389.8,"d":"29390"},{"v":46606.119999999995,"d":"46606"},{"v":57205.719999999994,"d":"57206"},{"v":64272.119999999995,"d":"64272"},{"v":81938.12,"d":"81938"},null,{"v":16284.84,"d":"16285"},{"v":19785.92,"d":"19786"},{"v":24154.239999999998,"d":"24154"},{"v":26531.119999999995,"d":"26531"},{"v":26852.32,"d":"26852"},{"v":26852.32,"d":"26852"},null,{"v":0.25696000000000097,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,77000,null,{"v":16541.8,"d":"16542"},29711,{"v":46959.439999999995,"d":"46959"},{"v":57559.04,"d":"57559"},{"v":64625.439999999995,"d":"64625"},{"v":82291.44,"d":"82291"},null,{"v":16541.8,"d":"16542"},{"v":20107.120000000003,"d":"20107"},{"v":24507.559999999998,"d":"24508"},{"v":26884.440000000002,"d":"26884"},{"v":27205.64,"d":"27206"},{"v":27205.640000000007,"d":"27206"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,78000,null,{"v":16798.76,"d":"16799"},{"v":30032.199999999997,"d":"30032"},{"v":47312.759999999995,"d":"47313"},{"v":57912.36,"d":"57912"},{"v":64978.759999999995,"d":"64979"},{"v":82644.76,"d":"82645"},null,{"v":16798.76,"d":"16799"},{"v":20428.32,"d":"20428"},{"v":24860.879999999997,"d":"24861"},{"v":27237.760000000002,"d":"27238"},{"v":27558.96,"d":"27559"},{"v":27558.96,"d":"27559"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,79000,null,{"v":17055.719999999998,"d":"17056"},{"v":30353.399999999998,"d":"30353"},{"v":47666.079999999994,"d":"47666"},{"v":58265.68,"d":"58266"},{"v":65332.079999999994,"d":"65332"},{"v":82998.08,"d":"82998"},null,{"v":17055.719999999998,"d":"17056"},{"v":20749.519999999997,"d":"20750"},{"v":25214.199999999997,"d":"25214"},{"v":27591.08,"d":"27591"},{"v":27912.28,"d":"27912"},{"v":27912.280000000006,"d":"27912"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,80000,null,{"v":17312.68,"d":"17313"},{"v":30674.6,"d":"30675"},{"v":48019.4,"d":"48019"},58619,{"v":65685.4,"d":"65685"},{"v":83351.4,"d":"83351"},null,{"v":17312.68,"d":"17313"},{"v":21070.72,"d":"21071"},{"v":25567.520000000004,"d":"25568"},{"v":27944.4,"d":"27944"},{"v":28265.6,"d":"28266"},{"v":28265.6,"d":"28266"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,81000,null,{"v":17569.64,"d":"17570"},{"v":30995.8,"d":"30996"},{"v":48372.72,"d":"48373"},{"v":58972.32,"d":"58972"},{"v":66038.72,"d":"66039"},{"v":83704.72,"d":"83705"},null,{"v":17569.64,"d":"17570"},{"v":21391.92,"d":"21392"},{"v":25920.840000000004,"d":"25921"},{"v":28297.72,"d":"28298"},{"v":28618.920000000006,"d":"28619"},{"v":28618.920000000006,"d":"28619"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,82000,null,{"v":17826.6,"d":"17827"},31317,{"v":48726.04,"d":"48726"},{"v":59325.64,"d":"59326"},{"v":66392.04,"d":"66392"},{"v":84058.04,"d":"84058"},null,{"v":17826.6,"d":"17827"},{"v":21713.120000000003,"d":"21713"},{"v":26274.160000000003,"d":"26274"},{"v":28651.04,"d":"28651"},{"v":28972.239999999998,"d":"28972"},{"v":28972.239999999998,"d":"28972"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,83000,null,{"v":18083.559999999998,"d":"18084"},{"v":31638.199999999997,"d":"31638"},{"v":49079.36,"d":"49079"},{"v":59678.96,"d":"59679"},{"v":66745.36,"d":"66745"},{"v":84411.36,"d":"84411"},null,{"v":18083.559999999998,"d":"18084"},{"v":22034.32,"d":"22034"},{"v":26627.480000000003,"d":"26627"},{"v":29004.36,"d":"29004"},{"v":29325.560000000005,"d":"29326"},{"v":29325.560000000005,"d":"29326"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,84000,null,{"v":18340.52,"d":"18341"},{"v":31959.399999999998,"d":"31959"},{"v":49432.68,"d":"49433"},{"v":60032.28,"d":"60032"},{"v":67098.68,"d":"67099"},{"v":84764.68,"d":"84765"},null,{"v":18340.52,"d":"18341"},{"v":22355.519999999997,"d":"22356"},{"v":26980.800000000003,"d":"26981"},{"v":29357.68,"d":"29358"},{"v":29678.879999999997,"d":"29679"},{"v":29678.879999999997,"d":"29679"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,85000,null,{"v":18597.48,"d":"18597"},{"v":32280.6,"d":"32281"},49786,{"v":60385.6,"d":"60386"},67452,85118,null,{"v":18597.48,"d":"18597"},{"v":22676.72,"d":"22677"},{"v":27334.120000000003,"d":"27334"},29711,{"v":30032.200000000004,"d":"30032"},{"v":30032.200000000004,"d":"30032"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,86000,null,{"v":18854.44,"d":"18854"},{"v":32601.8,"d":"32602"},{"v":50139.32,"d":"50139"},{"v":60738.92,"d":"60739"},{"v":67805.31999999999,"d":"67805"},{"v":85471.31999999999,"d":"85471"},null,{"v":18854.44,"d":"18854"},{"v":22997.92,"d":"22998"},{"v":27687.440000000002,"d":"27687"},{"v":30064.32,"d":"30064"},{"v":30385.519999999997,"d":"30386"},{"v":30385.519999999997,"d":"30386"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,87000,null,{"v":19111.399999999998,"d":"19111"},32923,{"v":50492.64,"d":"50493"},{"v":61092.24,"d":"61092"},{"v":68158.64,"d":"68159"},{"v":85824.64,"d":"85825"},null,{"v":19111.399999999998,"d":"19111"},{"v":23319.120000000003,"d":"23319"},{"v":28040.760000000002,"d":"28041"},{"v":30417.64,"d":"30418"},{"v":30738.840000000004,"d":"30739"},{"v":30738.840000000004,"d":"30739"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,88000,null,{"v":19368.36,"d":"19368"},{"v":33244.2,"d":"33244"},{"v":50845.96,"d":"50846"},{"v":61445.56,"d":"61446"},{"v":68511.95999999999,"d":"68512"},{"v":86177.95999999999,"d":"86178"},null,{"v":19368.36,"d":"19368"},{"v":23640.32,"d":"23640"},{"v":28394.08,"d":"28394"},{"v":30770.96,"d":"30771"},{"v":31092.159999999996,"d":"31092"},{"v":31092.159999999996,"d":"31092"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,89000,null,{"v":19625.32,"d":"19625"},{"v":33565.4,"d":"33565"},{"v":51199.28,"d":"51199"},{"v":61798.88,"d":"61799"},{"v":68865.28,"d":"68865"},{"v":86531.28,"d":"86531"},null,{"v":19625.32,"d":"19625"},{"v":23961.520000000004,"d":"23962"},{"v":28747.4,"d":"28747"},{"v":31124.28,"d":"31124"},{"v":31445.480000000003,"d":"31445"},{"v":31445.480000000003,"d":"31445"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,90000,null,{"v":19882.28,"d":"19882"},{"v":33886.6,"d":"33887"},{"v":51552.6,"d":"51553"},{"v":62152.2,"d":"62152"},{"v":69218.59999999999,"d":"69219"},{"v":86884.59999999999,"d":"86885"},null,{"v":19882.28,"d":"19882"},{"v":24282.72,"d":"24283"},{"v":29100.72,"d":"29101"},{"v":31477.6,"d":"31478"},{"v":31798.799999999996,"d":"31799"},{"v":31798.799999999996,"d":"31799"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,91000,null,{"v":20139.239999999998,"d":"20139"},{"v":34239.92,"d":"34240"},{"v":51905.92,"d":"51906"},{"v":62505.52,"d":"62506"},{"v":69571.92,"d":"69572"},{"v":87237.92,"d":"87238"},null,{"v":20139.239999999998,"d":"20139"},{"v":24636.04,"d":"24636"},{"v":29454.04,"d":"29454"},{"v":31830.92,"d":"31831"},{"v":32152.120000000003,"d":"32152"},{"v":32152.120000000003,"d":"32152"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,92000,null,{"v":20396.2,"d":"20396"},{"v":34593.24,"d":"34593"},{"v":52259.24,"d":"52259"},{"v":62858.84,"d":"62859"},{"v":69925.23999999999,"d":"69925"},{"v":87591.23999999999,"d":"87591"},null,{"v":20396.2,"d":"20396"},{"v":24989.36,"d":"24989"},{"v":29807.36,"d":"29807"},{"v":32184.239999999998,"d":"32184"},{"v":32505.439999999995,"d":"32505"},{"v":32505.439999999995,"d":"32505"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,93000,null,{"v":20653.16,"d":"20653"},{"v":34946.56,"d":"34947"},{"v":52612.56,"d":"52613"},{"v":63212.159999999996,"d":"63212"},{"v":70278.56,"d":"70279"},{"v":87944.56,"d":"87945"},null,{"v":20653.16,"d":"20653"},{"v":25342.68,"d":"25343"},{"v":30160.68,"d":"30161"},{"v":32537.559999999998,"d":"32538"},{"v":32858.76,"d":"32859"},{"v":32858.76,"d":"32859"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,94000,null,{"v":20910.12,"d":"20910"},{"v":35299.88,"d":"35300"},{"v":52965.88,"d":"52966"},{"v":63565.479999999996,"d":"63565"},{"v":70631.87999999999,"d":"70632"},{"v":88297.87999999999,"d":"88298"},null,{"v":20910.12,"d":"20910"},25696,30514,{"v":32890.88,"d":"32891"},{"v":33212.079999999994,"d":"33212"},{"v":33212.079999999994,"d":"33212"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,95000,null,{"v":21167.079999999998,"d":"21167"},{"v":35653.2,"d":"35653"},{"v":53319.2,"d":"53319"},{"v":63918.799999999996,"d":"63919"},{"v":70985.2,"d":"70985"},{"v":88651.2,"d":"88651"},null,{"v":21167.079999999998,"d":"21167"},{"v":26049.32,"d":"26049"},{"v":30867.32,"d":"30867"},{"v":33244.2,"d":"33244"},{"v":33565.4,"d":"33565"},{"v":33565.4,"d":"33565"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,96000,null,{"v":21424.039999999997,"d":"21424"},{"v":36006.52,"d":"36007"},{"v":53672.52,"d":"53673"},{"v":64272.119999999995,"d":"64272"},{"v":71338.51999999999,"d":"71339"},{"v":89004.51999999999,"d":"89005"},null,{"v":21424.039999999997,"d":"21424"},{"v":26402.64,"d":"26403"},{"v":31220.64,"d":"31221"},{"v":33597.52,"d":"33598"},{"v":33918.719999999994,"d":"33919"},{"v":33918.719999999994,"d":"33919"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,97000,null,21681,{"v":36359.84,"d":"36360"},{"v":54025.84,"d":"54026"},{"v":64625.439999999995,"d":"64625"},{"v":71691.84,"d":"71692"},{"v":89357.84,"d":"89358"},null,21681,{"v":26755.96,"d":"26756"},{"v":31573.96,"d":"31574"},{"v":33950.84,"d":"33951"},{"v":34272.04,"d":"34272"},{"v":34272.04,"d":"34272"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,98000,null,{"v":21937.96,"d":"21938"},{"v":36713.159999999996,"d":"36713"},{"v":54379.159999999996,"d":"54379"},{"v":64978.759999999995,"d":"64979"},{"v":72045.16,"d":"72045"},{"v":89711.15999999999,"d":"89711"},null,{"v":21937.96,"d":"21938"},{"v":27109.28,"d":"27109"},{"v":31927.28,"d":"31927"},{"v":34304.159999999996,"d":"34304"},{"v":34625.36000000001,"d":"34625"},{"v":34625.35999999999,"d":"34625"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,99000,null,{"v":22194.92,"d":"22195"},{"v":37066.479999999996,"d":"37066"},{"v":54732.479999999996,"d":"54732"},{"v":65332.079999999994,"d":"65332"},{"v":72398.48,"d":"72398"},{"v":90064.48,"d":"90064"},null,{"v":22194.92,"d":"22195"},{"v":27462.6,"d":"27463"},{"v":32280.6,"d":"32281"},{"v":34657.479999999996,"d":"34657"},{"v":34978.68,"d":"34979"},{"v":34978.68,"d":"34979"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,100000,null,{"v":22451.879999999997,"d":"22452"},{"v":37419.799999999996,"d":"37420"},{"v":55085.799999999996,"d":"55086"},{"v":65685.4,"d":"65685"},{"v":72751.8,"d":"72752"},{"v":90417.8,"d":"90418"},null,{"v":22451.879999999997,"d":"22452"},{"v":27815.92,"d":"27816"},{"v":32633.92,"d":"32634"},{"v":35010.799999999996,"d":"35011"},{"v":35332.00000000001,"d":"35332"},{"v":35332.00000000001,"d":"35332"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,101000,null,{"v":22708.84,"d":"22709"},{"v":37773.119999999995,"d":"37773"},{"v":55439.119999999995,"d":"55439"},{"v":66038.72,"d":"66039"},{"v":73105.12,"d":"73105"},{"v":90771.12,"d":"90771"},null,{"v":22708.84,"d":"22709"},{"v":28169.239999999998,"d":"28169"},{"v":32987.24,"d":"32987"},{"v":35364.12,"d":"35364"},{"v":35685.32,"d":"35685"},{"v":35685.32,"d":"35685"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,102000,null,{"v":22965.8,"d":"22966"},{"v":38126.439999999995,"d":"38126"},{"v":55792.439999999995,"d":"55792"},{"v":66392.04,"d":"66392"},{"v":73458.44,"d":"73458"},{"v":91124.44,"d":"91124"},null,{"v":22965.8,"d":"22966"},{"v":28522.559999999998,"d":"28523"},{"v":33340.56,"d":"33341"},{"v":35717.439999999995,"d":"35717"},{"v":36038.64000000001,"d":"36039"},{"v":36038.64000000001,"d":"36039"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,103000,null,{"v":23222.76,"d":"23223"},{"v":38479.759999999995,"d":"38480"},{"v":56145.759999999995,"d":"56146"},{"v":66745.36,"d":"66745"},{"v":73811.76,"d":"73812"},{"v":91477.76,"d":"91478"},null,{"v":23222.76,"d":"23223"},{"v":28875.879999999997,"d":"28876"},{"v":33693.88,"d":"33694"},{"v":36070.76,"d":"36071"},{"v":36391.96,"d":"36392"},{"v":36391.96,"d":"36392"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,104000,null,{"v":23479.719999999998,"d":"23480"},{"v":38833.08,"d":"38833"},{"v":56499.079999999994,"d":"56499"},{"v":67098.68,"d":"67099"},{"v":74165.08,"d":"74165"},{"v":91831.08,"d":"91831"},null,{"v":23479.719999999998,"d":"23480"},{"v":29229.200000000004,"d":"29229"},{"v":34047.2,"d":"34047"},{"v":36424.079999999994,"d":"36424"},{"v":36745.280000000006,"d":"36745"},{"v":36745.280000000006,"d":"36745"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,105000,null,{"v":23736.68,"d":"23737"},{"v":39186.4,"d":"39186"},{"v":56852.399999999994,"d":"56852"},67452,{"v":74518.4,"d":"74518"},{"v":92184.4,"d":"92184"},null,{"v":23736.68,"d":"23737"},{"v":29582.520000000004,"d":"29583"},{"v":34400.52,"d":"34401"},{"v":36777.4,"d":"36777"},{"v":37098.6,"d":"37099"},{"v":37098.6,"d":"37099"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,106000,null,{"v":23993.64,"d":"23994"},{"v":39539.72,"d":"39540"},{"v":57205.719999999994,"d":"57206"},{"v":67805.31999999999,"d":"67805"},{"v":74871.72,"d":"74872"},{"v":92537.72,"d":"92538"},null,{"v":23993.64,"d":"23994"},{"v":29935.840000000004,"d":"29936"},{"v":34753.84,"d":"34754"},{"v":37130.719999999994,"d":"37131"},{"v":37451.920000000006,"d":"37452"},{"v":37451.920000000006,"d":"37452"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,107000,null,{"v":24250.6,"d":"24251"},{"v":39893.04,"d":"39893"},{"v":57559.04,"d":"57559"},{"v":68158.64,"d":"68159"},{"v":75225.04,"d":"75225"},{"v":92891.04,"d":"92891"},null,{"v":24250.6,"d":"24251"},{"v":30289.160000000003,"d":"30289"},{"v":35107.16,"d":"35107"},{"v":37484.04,"d":"37484"},{"v":37805.24,"d":"37805"},{"v":37805.24,"d":"37805"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,108000,null,{"v":24507.559999999998,"d":"24508"},{"v":40246.36,"d":"40246"},{"v":57912.36,"d":"57912"},{"v":68511.95999999999,"d":"68512"},{"v":75578.36,"d":"75578"},{"v":93244.36,"d":"93244"},null,{"v":24507.559999999998,"d":"24508"},{"v":30642.480000000003,"d":"30642"},{"v":35460.48,"d":"35460"},{"v":37837.35999999999,"d":"37837"},{"v":38158.560000000005,"d":"38159"},{"v":38158.560000000005,"d":"38159"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,109000,null,{"v":24764.52,"d":"24765"},{"v":40599.68,"d":"40600"},{"v":58265.68,"d":"58266"},{"v":68865.28,"d":"68865"},{"v":75931.68,"d":"75932"},{"v":93597.68,"d":"93598"},null,{"v":24764.52,"d":"24765"},{"v":30995.800000000003,"d":"30996"},{"v":35813.8,"d":"35814"},{"v":38190.68,"d":"38191"},{"v":38511.88,"d":"38512"},{"v":38511.88,"d":"38512"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,110000,null,{"v":25021.48,"d":"25021"},40953,58619,{"v":69218.59999999999,"d":"69219"},76285,93951,null,{"v":25021.48,"d":"25021"},{"v":31349.120000000003,"d":"31349"},{"v":36167.12,"d":"36167"},{"v":38543.99999999999,"d":"38544"},{"v":38865.200000000004,"d":"38865"},{"v":38865.200000000004,"d":"38865"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,111000,null,{"v":25278.44,"d":"25278"},{"v":41306.32,"d":"41306"},{"v":58972.32,"d":"58972"},{"v":69571.92,"d":"69572"},{"v":76638.31999999999,"d":"76638"},{"v":94304.31999999999,"d":"94304"},null,{"v":25278.44,"d":"25278"},{"v":31702.440000000002,"d":"31702"},{"v":36520.44,"d":"36520"},{"v":38897.32,"d":"38897"},{"v":39218.52,"d":"39219"},{"v":39218.52,"d":"39219"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,112000,null,{"v":25535.399999999998,"d":"25535"},{"v":41659.64,"d":"41660"},{"v":59325.64,"d":"59326"},{"v":69925.23999999999,"d":"69925"},{"v":76991.64,"d":"76992"},{"v":94657.64,"d":"94658"},null,{"v":25535.399999999998,"d":"25535"},{"v":32055.760000000002,"d":"32056"},{"v":36873.76,"d":"36874"},{"v":39250.63999999999,"d":"39251"},{"v":39571.840000000004,"d":"39572"},{"v":39571.840000000004,"d":"39572"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,113000,null,{"v":25792.36,"d":"25792"},{"v":42012.96,"d":"42013"},{"v":59678.96,"d":"59679"},{"v":70278.56,"d":"70279"},{"v":77344.95999999999,"d":"77345"},{"v":95010.95999999999,"d":"95011"},null,{"v":25792.36,"d":"25792"},{"v":32409.08,"d":"32409"},{"v":37227.08,"d":"37227"},{"v":39603.96,"d":"39604"},{"v":39925.159999999996,"d":"39925"},{"v":39925.159999999996,"d":"39925"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,114000,null,{"v":26049.32,"d":"26049"},{"v":42366.28,"d":"42366"},{"v":60032.28,"d":"60032"},{"v":70631.87999999999,"d":"70632"},{"v":77698.28,"d":"77698"},{"v":95364.28,"d":"95364"},null,{"v":26049.32,"d":"26049"},{"v":32762.4,"d":"32762"},{"v":37580.4,"d":"37580"},{"v":39957.27999999999,"d":"39957"},{"v":40278.48,"d":"40278"},{"v":40278.48,"d":"40278"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,115000,null,{"v":26306.28,"d":"26306"},{"v":42719.6,"d":"42720"},{"v":60385.6,"d":"60386"},{"v":70985.2,"d":"70985"},{"v":78051.59999999999,"d":"78052"},{"v":95717.59999999999,"d":"95718"},null,{"v":26306.28,"d":"26306"},{"v":33115.72,"d":"33116"},{"v":37933.72,"d":"37934"},{"v":40310.6,"d":"40311"},{"v":40631.799999999996,"d":"40632"},{"v":40631.799999999996,"d":"40632"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,116000,null,{"v":26563.239999999998,"d":"26563"},{"v":43072.92,"d":"43073"},{"v":60738.92,"d":"60739"},{"v":71338.51999999999,"d":"71339"},{"v":78404.92,"d":"78405"},{"v":96070.92,"d":"96071"},null,{"v":26563.239999999998,"d":"26563"},{"v":33469.04,"d":"33469"},{"v":38287.04,"d":"38287"},{"v":40663.91999999999,"d":"40664"},{"v":40985.12,"d":"40985"},{"v":40985.12,"d":"40985"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,117000,null,{"v":26820.199999999997,"d":"26820"},{"v":43426.24,"d":"43426"},{"v":61092.24,"d":"61092"},{"v":71691.84,"d":"71692"},{"v":78758.23999999999,"d":"78758"},{"v":96424.23999999999,"d":"96424"},null,{"v":26820.199999999997,"d":"26820"},{"v":33822.36,"d":"33822"},{"v":38640.36,"d":"38640"},{"v":41017.24,"d":"41017"},{"v":41338.439999999995,"d":"41338"},{"v":41338.439999999995,"d":"41338"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,118000,null,{"v":27077.16,"d":"27077"},{"v":43779.56,"d":"43780"},{"v":61445.56,"d":"61446"},{"v":72045.16,"d":"72045"},{"v":79111.56,"d":"79112"},{"v":96777.56,"d":"96778"},null,{"v":27077.16,"d":"27077"},{"v":34175.68,"d":"34176"},{"v":38993.68,"d":"38994"},{"v":41370.560000000005,"d":"41371"},{"v":41691.76,"d":"41692"},{"v":41691.76,"d":"41692"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,119000,null,{"v":27334.12,"d":"27334"},{"v":44132.88,"d":"44133"},{"v":61798.88,"d":"61799"},{"v":72398.48,"d":"72398"},{"v":79464.87999999999,"d":"79465"},{"v":97130.87999999999,"d":"97131"},null,{"v":27334.12,"d":"27334"},34529,39347,{"v":41723.88,"d":"41724"},{"v":42045.079999999994,"d":"42045"},{"v":42045.079999999994,"d":"42045"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,120000,null,{"v":27591.079999999998,"d":"27591"},{"v":44486.2,"d":"44486"},{"v":62152.2,"d":"62152"},{"v":72751.8,"d":"72752"},{"v":79818.2,"d":"79818"},{"v":97484.2,"d":"97484"},null,{"v":27591.079999999998,"d":"27591"},{"v":34882.32,"d":"34882"},{"v":39700.32,"d":"39700"},{"v":42077.200000000004,"d":"42077"},{"v":42398.4,"d":"42398"},{"v":42398.4,"d":"42398"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,121000,null,{"v":27848.039999999997,"d":"27848"},{"v":44839.52,"d":"44840"},{"v":62505.52,"d":"62506"},{"v":73105.12,"d":"73105"},{"v":80171.51999999999,"d":"80172"},{"v":97837.51999999999,"d":"97838"},null,{"v":27848.039999999997,"d":"27848"},{"v":35235.64,"d":"35236"},{"v":40053.64,"d":"40054"},{"v":42430.52,"d":"42431"},{"v":42751.719999999994,"d":"42752"},{"v":42751.719999999994,"d":"42752"},null,{"v":0.25695999999999913,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,122000,null,28105,{"v":45192.84,"d":"45193"},{"v":62858.84,"d":"62859"},{"v":73458.44,"d":"73458"},{"v":80524.84,"d":"80525"},{"v":98190.84,"d":"98191"},null,28105,{"v":35588.96,"d":"35589"},{"v":40406.96,"d":"40407"},{"v":42783.840000000004,"d":"42784"},{"v":43105.04,"d":"43105"},{"v":43105.04,"d":"43105"},null,{"v":0.25696000000000274,"d":"26%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,123000,null,{"v":28426.199999999997,"d":"28426"},{"v":45546.159999999996,"d":"45546"},{"v":63212.159999999996,"d":"63212"},{"v":73811.76,"d":"73812"},{"v":80878.16,"d":"80878"},{"v":98544.15999999999,"d":"98544"},null,{"v":28426.199999999997,"d":"28426"},{"v":35942.28,"d":"35942"},{"v":40760.28,"d":"40760"},{"v":43137.159999999996,"d":"43137"},{"v":43458.36000000001,"d":"43458"},{"v":43458.35999999999,"d":"43458"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,124000,null,{"v":28747.399999999998,"d":"28747"},{"v":45899.479999999996,"d":"45899"},{"v":63565.479999999996,"d":"63565"},{"v":74165.08,"d":"74165"},{"v":81231.48,"d":"81231"},{"v":98897.48,"d":"98897"},null,{"v":28747.399999999998,"d":"28747"},{"v":36295.6,"d":"36296"},{"v":41113.6,"d":"41114"},{"v":43490.48,"d":"43490"},{"v":43811.68,"d":"43812"},{"v":43811.68,"d":"43812"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,125000,null,{"v":29068.6,"d":"29069"},{"v":46252.799999999996,"d":"46253"},{"v":63918.799999999996,"d":"63919"},{"v":74518.4,"d":"74518"},{"v":81584.8,"d":"81585"},{"v":99250.79999999999,"d":"99251"},null,{"v":29068.6,"d":"29069"},{"v":36648.92,"d":"36649"},{"v":41466.92,"d":"41467"},{"v":43843.799999999996,"d":"43844"},{"v":44165.00000000001,"d":"44165"},{"v":44164.99999999999,"d":"44165"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,126000,null,{"v":29389.8,"d":"29390"},{"v":46606.119999999995,"d":"46606"},{"v":64272.119999999995,"d":"64272"},{"v":74871.72,"d":"74872"},{"v":81938.12,"d":"81938"},{"v":99604.12,"d":"99604"},null,{"v":29389.8,"d":"29390"},{"v":37002.24,"d":"37002"},{"v":41820.24,"d":"41820"},{"v":44197.12,"d":"44197"},{"v":44518.32,"d":"44518"},{"v":44518.32,"d":"44518"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,127000,null,29711,{"v":46959.439999999995,"d":"46959"},{"v":64625.439999999995,"d":"64625"},{"v":75225.04,"d":"75225"},{"v":82291.44,"d":"82291"},{"v":99957.44,"d":"99957"},null,29711,{"v":37355.56,"d":"37356"},{"v":42173.56,"d":"42174"},{"v":44550.439999999995,"d":"44550"},{"v":44871.64000000001,"d":"44872"},{"v":44871.64000000001,"d":"44872"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,128000,null,{"v":30032.199999999997,"d":"30032"},{"v":47312.759999999995,"d":"47313"},{"v":64978.759999999995,"d":"64979"},{"v":75578.36,"d":"75578"},{"v":82644.76,"d":"82645"},{"v":100310.76,"d":"100311"},null,{"v":30032.199999999997,"d":"30032"},{"v":37708.88,"d":"37709"},{"v":42526.88,"d":"42527"},{"v":44903.76,"d":"44904"},{"v":45224.96,"d":"45225"},{"v":45224.96,"d":"45225"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,129000,null,{"v":30353.399999999998,"d":"30353"},{"v":47666.079999999994,"d":"47666"},{"v":65332.079999999994,"d":"65332"},{"v":75931.68,"d":"75932"},{"v":82998.08,"d":"82998"},{"v":100664.08,"d":"100664"},null,{"v":30353.399999999998,"d":"30353"},{"v":38062.2,"d":"38062"},{"v":42880.2,"d":"42880"},{"v":45257.079999999994,"d":"45257"},{"v":45578.280000000006,"d":"45578"},{"v":45578.280000000006,"d":"45578"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,130000,null,{"v":30674.6,"d":"30675"},{"v":48019.4,"d":"48019"},{"v":65685.4,"d":"65685"},76285,{"v":83351.4,"d":"83351"},{"v":101017.4,"d":"101017"},null,{"v":30674.6,"d":"30675"},{"v":38415.520000000004,"d":"38416"},{"v":43233.52,"d":"43234"},{"v":45610.4,"d":"45610"},{"v":45931.6,"d":"45932"},{"v":45931.6,"d":"45932"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,131000,null,{"v":30995.8,"d":"30996"},{"v":48372.72,"d":"48373"},{"v":66038.72,"d":"66039"},{"v":76638.31999999999,"d":"76638"},{"v":83704.72,"d":"83705"},{"v":101370.72,"d":"101371"},null,{"v":30995.8,"d":"30996"},{"v":38768.840000000004,"d":"38769"},{"v":43586.840000000004,"d":"43587"},{"v":45963.719999999994,"d":"45964"},{"v":46284.920000000006,"d":"46285"},{"v":46284.920000000006,"d":"46285"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,132000,null,31317,{"v":48726.04,"d":"48726"},{"v":66392.04,"d":"66392"},{"v":76991.64,"d":"76992"},{"v":84058.04,"d":"84058"},{"v":101724.04,"d":"101724"},null,31317,{"v":39122.16,"d":"39122"},{"v":43940.159999999996,"d":"43940"},{"v":46317.04,"d":"46317"},{"v":46638.24,"d":"46638"},{"v":46638.24,"d":"46638"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,133000,null,{"v":31638.199999999997,"d":"31638"},{"v":49079.36,"d":"49079"},{"v":66745.36,"d":"66745"},{"v":77344.95999999999,"d":"77345"},{"v":84411.36,"d":"84411"},{"v":102077.36,"d":"102077"},null,{"v":31638.199999999997,"d":"31638"},{"v":39475.48,"d":"39475"},{"v":44293.48,"d":"44293"},{"v":46670.35999999999,"d":"46670"},{"v":46991.560000000005,"d":"46992"},{"v":46991.560000000005,"d":"46992"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,134000,null,{"v":31959.399999999998,"d":"31959"},{"v":49432.68,"d":"49433"},{"v":67098.68,"d":"67099"},{"v":77698.28,"d":"77698"},{"v":84764.68,"d":"84765"},{"v":102430.68,"d":"102431"},null,{"v":31959.399999999998,"d":"31959"},{"v":39828.8,"d":"39829"},{"v":44646.799999999996,"d":"44647"},{"v":47023.68,"d":"47024"},{"v":47344.88,"d":"47345"},{"v":47344.88,"d":"47345"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,135000,null,{"v":32280.6,"d":"32281"},49786,67452,{"v":78051.59999999999,"d":"78052"},85118,102784,null,{"v":32280.6,"d":"32281"},{"v":40182.12,"d":"40182"},{"v":45000.12,"d":"45000"},{"v":47376.99999999999,"d":"47377"},{"v":47698.200000000004,"d":"47698"},{"v":47698.200000000004,"d":"47698"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,136000,null,{"v":32601.8,"d":"32602"},{"v":50139.32,"d":"50139"},{"v":67805.31999999999,"d":"67805"},{"v":78404.92,"d":"78405"},{"v":85471.31999999999,"d":"85471"},{"v":103137.31999999999,"d":"103137"},null,{"v":32601.8,"d":"32602"},{"v":40535.44,"d":"40535"},{"v":45353.439999999995,"d":"45353"},{"v":47730.32,"d":"47730"},{"v":48051.52,"d":"48052"},{"v":48051.52,"d":"48052"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,137000,null,32923,{"v":50492.64,"d":"50493"},{"v":68158.64,"d":"68159"},{"v":78758.23999999999,"d":"78758"},{"v":85824.64,"d":"85825"},{"v":103490.64,"d":"103491"},null,32923,{"v":40888.76,"d":"40889"},{"v":45706.76,"d":"45707"},{"v":48083.63999999999,"d":"48084"},{"v":48404.840000000004,"d":"48405"},{"v":48404.840000000004,"d":"48405"},null,{"v":0.3212000000000007,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,138000,null,{"v":33244.2,"d":"33244"},{"v":50845.96,"d":"50846"},{"v":68511.95999999999,"d":"68512"},{"v":79111.56,"d":"79112"},{"v":86177.95999999999,"d":"86178"},{"v":103843.95999999999,"d":"103844"},null,{"v":33244.2,"d":"33244"},{"v":41242.08,"d":"41242"},{"v":46060.079999999994,"d":"46060"},{"v":48436.96,"d":"48437"},{"v":48758.159999999996,"d":"48758"},{"v":48758.159999999996,"d":"48758"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,139000,null,{"v":33565.4,"d":"33565"},{"v":51199.28,"d":"51199"},{"v":68865.28,"d":"68865"},{"v":79464.87999999999,"d":"79465"},{"v":86531.28,"d":"86531"},{"v":104197.28,"d":"104197"},null,{"v":33565.4,"d":"33565"},{"v":41595.4,"d":"41595"},{"v":46413.4,"d":"46413"},{"v":48790.27999999999,"d":"48790"},{"v":49111.48,"d":"49111"},{"v":49111.48,"d":"49111"},null,{"v":0.32120000000000437,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,140000,null,{"v":33886.6,"d":"33887"},{"v":51552.6,"d":"51553"},{"v":69218.59999999999,"d":"69219"},{"v":79818.2,"d":"79818"},{"v":86884.59999999999,"d":"86885"},{"v":104550.59999999999,"d":"104551"},null,{"v":33886.6,"d":"33887"},{"v":41948.72,"d":"41949"},{"v":46766.719999999994,"d":"46767"},{"v":49143.6,"d":"49144"},{"v":49464.799999999996,"d":"49465"},{"v":49464.799999999996,"d":"49465"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,141000,null,{"v":34239.92,"d":"34240"},{"v":51905.92,"d":"51906"},{"v":69571.92,"d":"69572"},{"v":80171.51999999999,"d":"80172"},{"v":87237.92,"d":"87238"},{"v":104903.92,"d":"104904"},null,{"v":34239.92,"d":"34240"},{"v":42302.04,"d":"42302"},{"v":47120.04,"d":"47120"},{"v":49496.91999999999,"d":"49497"},{"v":49818.12,"d":"49818"},{"v":49818.12,"d":"49818"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,142000,null,{"v":34593.24,"d":"34593"},{"v":52259.24,"d":"52259"},{"v":69925.23999999999,"d":"69925"},{"v":80524.84,"d":"80525"},{"v":87591.23999999999,"d":"87591"},{"v":105257.23999999999,"d":"105257"},null,{"v":34593.24,"d":"34593"},{"v":42655.36,"d":"42655"},{"v":47473.35999999999,"d":"47473"},{"v":49850.24,"d":"49850"},{"v":50171.439999999995,"d":"50171"},{"v":50171.439999999995,"d":"50171"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,143000,null,{"v":34946.56,"d":"34947"},{"v":52612.56,"d":"52613"},{"v":70278.56,"d":"70279"},{"v":80878.16,"d":"80878"},{"v":87944.56,"d":"87945"},{"v":105610.56,"d":"105611"},null,{"v":34946.56,"d":"34947"},{"v":43008.68,"d":"43009"},{"v":47826.68,"d":"47827"},{"v":50203.560000000005,"d":"50204"},{"v":50524.76,"d":"50525"},{"v":50524.76,"d":"50525"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,144000,null,{"v":35299.88,"d":"35300"},{"v":52965.88,"d":"52966"},{"v":70631.87999999999,"d":"70632"},{"v":81231.48,"d":"81231"},{"v":88297.87999999999,"d":"88298"},{"v":105963.87999999999,"d":"105964"},null,{"v":35299.88,"d":"35300"},43362,{"v":48179.99999999999,"d":"48180"},{"v":50556.88,"d":"50557"},{"v":50878.079999999994,"d":"50878"},{"v":50878.079999999994,"d":"50878"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,145000,null,{"v":35653.2,"d":"35653"},{"v":53319.2,"d":"53319"},{"v":70985.2,"d":"70985"},{"v":81584.8,"d":"81585"},{"v":88651.2,"d":"88651"},{"v":106317.2,"d":"106317"},null,{"v":35653.2,"d":"35653"},{"v":43715.32,"d":"43715"},{"v":48533.32,"d":"48533"},{"v":50910.200000000004,"d":"50910"},{"v":51231.4,"d":"51231"},{"v":51231.4,"d":"51231"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,146000,null,{"v":36006.52,"d":"36007"},{"v":53672.52,"d":"53673"},{"v":71338.51999999999,"d":"71339"},{"v":81938.12,"d":"81938"},{"v":89004.51999999999,"d":"89005"},{"v":106670.51999999999,"d":"106671"},null,{"v":36006.52,"d":"36007"},{"v":44068.64,"d":"44069"},{"v":48886.63999999999,"d":"48887"},{"v":51263.52,"d":"51264"},{"v":51584.719999999994,"d":"51585"},{"v":51584.719999999994,"d":"51585"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,147000,null,{"v":36359.84,"d":"36360"},{"v":54025.84,"d":"54026"},{"v":71691.84,"d":"71692"},{"v":82291.44,"d":"82291"},{"v":89357.84,"d":"89358"},{"v":107023.84,"d":"107024"},null,{"v":36359.84,"d":"36360"},{"v":44421.96,"d":"44422"},{"v":49239.96,"d":"49240"},{"v":51616.840000000004,"d":"51617"},{"v":51938.04,"d":"51938"},{"v":51938.04,"d":"51938"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,148000,null,{"v":36713.159999999996,"d":"36713"},{"v":54379.159999999996,"d":"54379"},{"v":72045.16,"d":"72045"},{"v":82644.76,"d":"82645"},{"v":89711.15999999999,"d":"89711"},{"v":107377.15999999999,"d":"107377"},null,{"v":36713.159999999996,"d":"36713"},{"v":44775.28,"d":"44775"},{"v":49593.280000000006,"d":"49593"},{"v":51970.159999999996,"d":"51970"},{"v":52291.35999999999,"d":"52291"},{"v":52291.35999999999,"d":"52291"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,149000,null,{"v":37066.479999999996,"d":"37066"},{"v":54732.479999999996,"d":"54732"},{"v":72398.48,"d":"72398"},{"v":82998.08,"d":"82998"},{"v":90064.48,"d":"90064"},{"v":107730.48,"d":"107730"},null,{"v":37066.479999999996,"d":"37066"},{"v":45128.6,"d":"45129"},{"v":49946.6,"d":"49947"},{"v":52323.48,"d":"52323"},{"v":52644.68,"d":"52645"},{"v":52644.68,"d":"52645"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,150000,null,{"v":37419.799999999996,"d":"37420"},{"v":55085.799999999996,"d":"55086"},{"v":72751.8,"d":"72752"},{"v":83351.4,"d":"83351"},{"v":90417.8,"d":"90418"},{"v":108083.79999999999,"d":"108084"},null,{"v":37419.799999999996,"d":"37420"},{"v":45481.92,"d":"45482"},{"v":50299.920000000006,"d":"50300"},{"v":52676.799999999996,"d":"52677"},{"v":52998.00000000001,"d":"52998"},{"v":52997.99999999999,"d":"52998"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,151000,null,{"v":37773.119999999995,"d":"37773"},{"v":55439.119999999995,"d":"55439"},{"v":73105.12,"d":"73105"},{"v":83704.72,"d":"83705"},{"v":90771.12,"d":"90771"},{"v":108437.12,"d":"108437"},null,{"v":37773.119999999995,"d":"37773"},{"v":45835.24,"d":"45835"},{"v":50653.24,"d":"50653"},{"v":53030.12,"d":"53030"},{"v":53351.32,"d":"53351"},{"v":53351.32,"d":"53351"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,152000,null,{"v":38126.439999999995,"d":"38126"},{"v":55792.439999999995,"d":"55792"},{"v":73458.44,"d":"73458"},{"v":84058.04,"d":"84058"},{"v":91124.44,"d":"91124"},{"v":108790.44,"d":"108790"},null,{"v":38126.439999999995,"d":"38126"},{"v":46188.56,"d":"46189"},{"v":51006.560000000005,"d":"51007"},{"v":53383.439999999995,"d":"53383"},{"v":53704.64000000001,"d":"53705"},{"v":53704.64000000001,"d":"53705"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"}]
[null,153000,null,{"v":38479.759999999995,"d":"38480"},{"v":56145.759999999995,"d":"56146"},{"v":73811.76,"d":"73812"},{"v":84411.36,"d":"84411"},{"v":91477.76,"d":"91478"},{"v":109143.76,"d":"109144"},null,{"v":38479.759999999995,"d":"38480"},{"v":46541.88,"d":"46542"},{"v":51359.88,"d":"51360"},{"v":53736.76,"d":"53737"},{"v":54057.96,"d":"54058"},{"v":54057.96,"d":"54058"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"}]
[null,154000,null,{"v":38833.08,"d":"38833"},{"v":56499.079999999994,"d":"56499"},{"v":74165.08,"d":"74165"},{"v":84764.68,"d":"84765"},{"v":91831.08,"d":"91831"},{"v":109464.95999999999,"d":"109465"},null,{"v":38833.08,"d":"38833"},{"v":46895.2,"d":"46895"},{"v":51713.200000000004,"d":"51713"},{"v":54090.079999999994,"d":"54090"},{"v":54411.280000000006,"d":"54411"},{"v":54379.159999999996,"d":"54379"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,155000,null,{"v":39186.4,"d":"39186"},{"v":56852.399999999994,"d":"56852"},{"v":74518.4,"d":"74518"},85118,{"v":92184.4,"d":"92184"},{"v":109786.15999999999,"d":"109786"},null,{"v":39186.4,"d":"39186"},{"v":47248.52,"d":"47249"},{"v":52066.52,"d":"52067"},{"v":54443.4,"d":"54443"},{"v":54764.6,"d":"54765"},{"v":54700.35999999999,"d":"54700"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,156000,null,{"v":39539.72,"d":"39540"},{"v":57205.719999999994,"d":"57206"},{"v":74871.72,"d":"74872"},{"v":85471.31999999999,"d":"85471"},{"v":92537.72,"d":"92538"},{"v":110107.36,"d":"110107"},null,{"v":39539.72,"d":"39540"},{"v":47601.84,"d":"47602"},{"v":52419.840000000004,"d":"52420"},{"v":54796.719999999994,"d":"54797"},{"v":55117.920000000006,"d":"55118"},{"v":55021.560000000005,"d":"55022"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,157000,null,{"v":39893.04,"d":"39893"},{"v":57559.04,"d":"57559"},{"v":75225.04,"d":"75225"},{"v":85824.64,"d":"85825"},{"v":92891.04,"d":"92891"},{"v":110428.56,"d":"110429"},null,{"v":39893.04,"d":"39893"},{"v":47955.16,"d":"47955"},{"v":52773.159999999996,"d":"52773"},{"v":55150.04,"d":"55150"},{"v":55471.24,"d":"55471"},{"v":55342.76,"d":"55343"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,158000,null,{"v":40246.36,"d":"40246"},{"v":57912.36,"d":"57912"},{"v":75578.36,"d":"75578"},{"v":86177.95999999999,"d":"86178"},{"v":93244.36,"d":"93244"},{"v":110749.76,"d":"110750"},null,{"v":40246.36,"d":"40246"},{"v":48308.48,"d":"48308"},{"v":53126.48,"d":"53126"},{"v":55503.35999999999,"d":"55503"},{"v":55824.560000000005,"d":"55825"},{"v":55663.96,"d":"55664"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,159000,null,{"v":40599.68,"d":"40600"},{"v":58265.68,"d":"58266"},{"v":75931.68,"d":"75932"},{"v":86531.28,"d":"86531"},{"v":93597.68,"d":"93598"},{"v":111070.95999999999,"d":"111071"},null,{"v":40599.68,"d":"40600"},{"v":48661.8,"d":"48662"},{"v":53479.799999999996,"d":"53480"},{"v":55856.68,"d":"55857"},{"v":56177.88,"d":"56178"},{"v":55985.159999999996,"d":"55985"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,160000,null,40953,58619,76285,{"v":86884.59999999999,"d":"86885"},93951,{"v":111392.15999999999,"d":"111392"},null,40953,{"v":49015.12,"d":"49015"},{"v":53833.12,"d":"53833"},{"v":56209.99999999999,"d":"56210"},{"v":56531.200000000004,"d":"56531"},{"v":56306.35999999999,"d":"56306"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,161000,null,{"v":41306.32,"d":"41306"},{"v":58972.32,"d":"58972"},{"v":76638.31999999999,"d":"76638"},{"v":87237.92,"d":"87238"},{"v":94304.31999999999,"d":"94304"},{"v":111713.36,"d":"111713"},null,{"v":41306.32,"d":"41306"},{"v":49368.44,"d":"49368"},{"v":54186.439999999995,"d":"54186"},{"v":56563.32,"d":"56563"},{"v":56884.52,"d":"56885"},{"v":56627.560000000005,"d":"56628"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,162000,null,{"v":41659.64,"d":"41660"},{"v":59325.64,"d":"59326"},{"v":76991.64,"d":"76992"},{"v":87591.23999999999,"d":"87591"},{"v":94657.64,"d":"94658"},{"v":112034.56,"d":"112035"},null,{"v":41659.64,"d":"41660"},{"v":49721.76,"d":"49722"},{"v":54539.76,"d":"54540"},{"v":56916.63999999999,"d":"56917"},{"v":57237.840000000004,"d":"57238"},{"v":56948.76,"d":"56949"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,163000,null,{"v":42012.96,"d":"42013"},{"v":59678.96,"d":"59679"},{"v":77344.95999999999,"d":"77345"},{"v":87944.56,"d":"87945"},{"v":95010.95999999999,"d":"95011"},{"v":112355.76,"d":"112356"},null,{"v":42012.96,"d":"42013"},{"v":50075.08,"d":"50075"},{"v":54893.079999999994,"d":"54893"},{"v":57269.96,"d":"57270"},{"v":57591.159999999996,"d":"57591"},{"v":57269.96,"d":"57270"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,164000,null,{"v":42366.28,"d":"42366"},{"v":60032.28,"d":"60032"},{"v":77698.28,"d":"77698"},{"v":88297.87999999999,"d":"88298"},{"v":95364.28,"d":"95364"},{"v":112676.95999999999,"d":"112677"},null,{"v":42366.28,"d":"42366"},{"v":50428.4,"d":"50428"},{"v":55246.4,"d":"55246"},{"v":57623.27999999999,"d":"57623"},{"v":57944.48,"d":"57944"},{"v":57591.159999999996,"d":"57591"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,165000,null,{"v":42719.6,"d":"42720"},{"v":60385.6,"d":"60386"},{"v":78051.59999999999,"d":"78052"},{"v":88651.2,"d":"88651"},{"v":95717.59999999999,"d":"95718"},{"v":112998.15999999999,"d":"112998"},null,{"v":42719.6,"d":"42720"},{"v":50781.72,"d":"50782"},{"v":55599.719999999994,"d":"55600"},{"v":57976.6,"d":"57977"},{"v":58297.799999999996,"d":"58298"},{"v":57912.35999999999,"d":"57912"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,166000,null,{"v":43072.92,"d":"43073"},{"v":60738.92,"d":"60739"},{"v":78404.92,"d":"78405"},{"v":89004.51999999999,"d":"89005"},{"v":96070.92,"d":"96071"},{"v":113319.36,"d":"113319"},null,{"v":43072.92,"d":"43073"},{"v":51135.04,"d":"51135"},{"v":55953.04,"d":"55953"},{"v":58329.91999999999,"d":"58330"},{"v":58651.12,"d":"58651"},{"v":58233.560000000005,"d":"58234"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,167000,null,{"v":43426.24,"d":"43426"},{"v":61092.24,"d":"61092"},{"v":78758.23999999999,"d":"78758"},{"v":89357.84,"d":"89358"},{"v":96424.23999999999,"d":"96424"},{"v":113640.56,"d":"113641"},null,{"v":43426.24,"d":"43426"},{"v":51488.36,"d":"51488"},{"v":56306.35999999999,"d":"56306"},{"v":58683.24,"d":"58683"},{"v":59004.439999999995,"d":"59004"},{"v":58554.76,"d":"58555"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,168000,null,{"v":43779.56,"d":"43780"},{"v":61445.56,"d":"61446"},{"v":79111.56,"d":"79112"},{"v":89711.15999999999,"d":"89711"},{"v":96777.56,"d":"96778"},{"v":113961.76,"d":"113962"},null,{"v":43779.56,"d":"43780"},{"v":51841.68,"d":"51842"},{"v":56659.68,"d":"56660"},{"v":59036.55999999999,"d":"59037"},{"v":59357.76,"d":"59358"},{"v":58875.96,"d":"58876"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,169000,null,{"v":44132.88,"d":"44133"},{"v":61798.88,"d":"61799"},{"v":79464.87999999999,"d":"79465"},{"v":90064.48,"d":"90064"},{"v":97130.87999999999,"d":"97131"},{"v":114282.95999999999,"d":"114283"},null,{"v":44132.88,"d":"44133"},52195,{"v":57012.99999999999,"d":"57013"},{"v":59389.88,"d":"59390"},{"v":59711.079999999994,"d":"59711"},{"v":59197.159999999996,"d":"59197"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,170000,null,{"v":44486.2,"d":"44486"},{"v":62152.2,"d":"62152"},{"v":79818.2,"d":"79818"},{"v":90417.8,"d":"90418"},{"v":97484.2,"d":"97484"},{"v":114604.15999999999,"d":"114604"},null,{"v":44486.2,"d":"44486"},{"v":52548.32,"d":"52548"},{"v":57366.32,"d":"57366"},{"v":59743.200000000004,"d":"59743"},{"v":60064.4,"d":"60064"},{"v":59518.35999999999,"d":"59518"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,171000,null,{"v":44839.52,"d":"44840"},{"v":62505.52,"d":"62506"},{"v":80171.51999999999,"d":"80172"},{"v":90771.12,"d":"90771"},{"v":97837.51999999999,"d":"97838"},{"v":114925.36,"d":"114925"},null,{"v":44839.52,"d":"44840"},{"v":52901.64,"d":"52902"},{"v":57719.63999999999,"d":"57720"},{"v":60096.52,"d":"60097"},{"v":60417.719999999994,"d":"60418"},{"v":59839.560000000005,"d":"59840"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,172000,null,{"v":45192.84,"d":"45193"},{"v":62858.84,"d":"62859"},{"v":80524.84,"d":"80525"},{"v":91124.44,"d":"91124"},{"v":98190.84,"d":"98191"},{"v":115246.56,"d":"115247"},null,{"v":45192.84,"d":"45193"},{"v":53254.96,"d":"53255"},{"v":58072.96,"d":"58073"},{"v":60449.840000000004,"d":"60450"},{"v":60771.04,"d":"60771"},{"v":60160.76,"d":"60161"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,173000,null,{"v":45546.159999999996,"d":"45546"},{"v":63212.159999999996,"d":"63212"},{"v":80878.16,"d":"80878"},{"v":91477.76,"d":"91478"},{"v":98544.15999999999,"d":"98544"},{"v":115567.76,"d":"115568"},null,{"v":45546.159999999996,"d":"45546"},{"v":53608.28,"d":"53608"},{"v":58426.280000000006,"d":"58426"},{"v":60803.159999999996,"d":"60803"},{"v":61124.35999999999,"d":"61124"},{"v":60481.96,"d":"60482"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,174000,null,{"v":45899.479999999996,"d":"45899"},{"v":63565.479999999996,"d":"63565"},{"v":81231.48,"d":"81231"},{"v":91831.08,"d":"91831"},{"v":98897.48,"d":"98897"},{"v":115888.95999999999,"d":"115889"},null,{"v":45899.479999999996,"d":"45899"},{"v":53961.6,"d":"53962"},{"v":58779.6,"d":"58780"},{"v":61156.48,"d":"61156"},{"v":61477.68,"d":"61478"},{"v":60803.159999999996,"d":"60803"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,175000,null,{"v":46252.799999999996,"d":"46253"},{"v":63918.799999999996,"d":"63919"},{"v":81584.8,"d":"81585"},{"v":92184.4,"d":"92184"},{"v":99250.79999999999,"d":"99251"},{"v":116210.15999999999,"d":"116210"},null,{"v":46252.799999999996,"d":"46253"},{"v":54314.92,"d":"54315"},{"v":59132.920000000006,"d":"59133"},{"v":61509.799999999996,"d":"61510"},{"v":61830.99999999999,"d":"61831"},{"v":61124.35999999999,"d":"61124"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,176000,null,{"v":46606.119999999995,"d":"46606"},{"v":64272.119999999995,"d":"64272"},{"v":81938.12,"d":"81938"},{"v":92537.72,"d":"92538"},{"v":99604.12,"d":"99604"},{"v":116531.36,"d":"116531"},null,{"v":46606.119999999995,"d":"46606"},{"v":54668.24,"d":"54668"},{"v":59486.24,"d":"59486"},{"v":61863.12,"d":"61863"},{"v":62184.32,"d":"62184"},{"v":61445.560000000005,"d":"61446"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,177000,null,{"v":46959.439999999995,"d":"46959"},{"v":64625.439999999995,"d":"64625"},{"v":82291.44,"d":"82291"},{"v":92891.04,"d":"92891"},{"v":99957.44,"d":"99957"},{"v":116852.56,"d":"116853"},null,{"v":46959.439999999995,"d":"46959"},{"v":55021.56,"d":"55022"},{"v":59839.560000000005,"d":"59840"},{"v":62216.439999999995,"d":"62216"},{"v":62537.64000000001,"d":"62538"},{"v":61766.76,"d":"61767"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,178000,null,{"v":47312.759999999995,"d":"47313"},{"v":64978.759999999995,"d":"64979"},{"v":82644.76,"d":"82645"},{"v":93244.36,"d":"93244"},{"v":100310.76,"d":"100311"},{"v":117173.76,"d":"117174"},null,{"v":47312.759999999995,"d":"47313"},{"v":55374.88,"d":"55375"},{"v":60192.88,"d":"60193"},{"v":62569.76,"d":"62570"},{"v":62890.96,"d":"62891"},{"v":62087.96,"d":"62088"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,179000,null,{"v":47666.079999999994,"d":"47666"},{"v":65332.079999999994,"d":"65332"},{"v":82998.08,"d":"82998"},{"v":93597.68,"d":"93598"},{"v":100664.08,"d":"100664"},{"v":117494.95999999999,"d":"117495"},null,{"v":47666.079999999994,"d":"47666"},{"v":55728.2,"d":"55728"},{"v":60546.200000000004,"d":"60546"},{"v":62923.079999999994,"d":"62923"},{"v":63244.280000000006,"d":"63244"},{"v":62409.159999999996,"d":"62409"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,180000,null,{"v":48019.4,"d":"48019"},{"v":65685.4,"d":"65685"},{"v":83351.4,"d":"83351"},93951,{"v":101017.4,"d":"101017"},{"v":117816.15999999999,"d":"117816"},null,{"v":48019.4,"d":"48019"},{"v":56081.52,"d":"56082"},{"v":60899.52,"d":"60900"},{"v":63276.4,"d":"63276"},{"v":63597.6,"d":"63598"},{"v":62730.35999999999,"d":"62730"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,181000,null,{"v":48372.72,"d":"48373"},{"v":66038.72,"d":"66039"},{"v":83704.72,"d":"83705"},{"v":94304.31999999999,"d":"94304"},{"v":101370.72,"d":"101371"},{"v":118137.36,"d":"118137"},null,{"v":48372.72,"d":"48373"},{"v":56434.840000000004,"d":"56435"},{"v":61252.840000000004,"d":"61253"},{"v":63629.719999999994,"d":"63630"},{"v":63950.920000000006,"d":"63951"},{"v":63051.560000000005,"d":"63052"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,182000,null,{"v":48726.04,"d":"48726"},{"v":66392.04,"d":"66392"},{"v":84058.04,"d":"84058"},{"v":94657.64,"d":"94658"},{"v":101724.04,"d":"101724"},{"v":118458.56,"d":"118459"},null,{"v":48726.04,"d":"48726"},{"v":56788.159999999996,"d":"56788"},{"v":61606.159999999996,"d":"61606"},{"v":63983.04,"d":"63983"},{"v":64304.24,"d":"64304"},{"v":63372.76,"d":"63373"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,183000,null,{"v":49079.36,"d":"49079"},{"v":66745.36,"d":"66745"},{"v":84411.36,"d":"84411"},{"v":95010.95999999999,"d":"95011"},{"v":102077.36,"d":"102077"},{"v":118779.76,"d":"118780"},null,{"v":49079.36,"d":"49079"},{"v":57141.48,"d":"57141"},{"v":61959.48,"d":"61959"},{"v":64336.35999999999,"d":"64336"},{"v":64657.560000000005,"d":"64658"},{"v":63693.96,"d":"63694"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,184000,null,{"v":49432.68,"d":"49433"},{"v":67098.68,"d":"67099"},{"v":84764.68,"d":"84765"},{"v":95364.28,"d":"95364"},{"v":102430.68,"d":"102431"},{"v":119100.95999999999,"d":"119101"},null,{"v":49432.68,"d":"49433"},{"v":57494.799999999996,"d":"57495"},{"v":62312.799999999996,"d":"62313"},{"v":64689.68,"d":"64690"},{"v":65010.88,"d":"65011"},{"v":64015.159999999996,"d":"64015"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,185000,null,49786,67452,85118,{"v":95717.59999999999,"d":"95718"},102784,{"v":119422.15999999999,"d":"119422"},null,49786,{"v":57848.12,"d":"57848"},{"v":62666.12,"d":"62666"},{"v":65042.99999999999,"d":"65043"},{"v":65364.200000000004,"d":"65364"},{"v":64336.35999999999,"d":"64336"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,186000,null,{"v":50139.32,"d":"50139"},{"v":67805.31999999999,"d":"67805"},{"v":85471.31999999999,"d":"85471"},{"v":96070.92,"d":"96071"},{"v":103137.31999999999,"d":"103137"},{"v":119743.36,"d":"119743"},null,{"v":50139.32,"d":"50139"},{"v":58201.439999999995,"d":"58201"},{"v":63019.439999999995,"d":"63019"},{"v":65396.32,"d":"65396"},{"v":65717.51999999999,"d":"65718"},{"v":64657.560000000005,"d":"64658"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35331999999998515,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,187000,null,{"v":50492.64,"d":"50493"},{"v":68158.64,"d":"68159"},{"v":85824.64,"d":"85825"},{"v":96424.23999999999,"d":"96424"},{"v":103490.64,"d":"103491"},{"v":120064.56,"d":"120065"},null,{"v":50492.64,"d":"50493"},{"v":58554.76,"d":"58555"},{"v":63372.76,"d":"63373"},{"v":65749.63999999998,"d":"65750"},{"v":66070.84,"d":"66071"},{"v":64978.76,"d":"64979"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35331999999998515,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,188000,null,{"v":50845.96,"d":"50846"},{"v":68511.95999999999,"d":"68512"},{"v":86177.95999999999,"d":"86178"},{"v":96777.56,"d":"96778"},{"v":103843.95999999999,"d":"103844"},{"v":120385.76,"d":"120386"},null,{"v":50845.96,"d":"50846"},{"v":58908.079999999994,"d":"58908"},{"v":63726.079999999994,"d":"63726"},{"v":66102.95999999999,"d":"66103"},{"v":66424.16,"d":"66424"},{"v":65299.96,"d":"65300"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"}]
[null,189000,null,{"v":51199.28,"d":"51199"},{"v":68865.28,"d":"68865"},{"v":86531.28,"d":"86531"},{"v":97130.87999999999,"d":"97131"},{"v":104197.28,"d":"104197"},{"v":120706.95999999999,"d":"120707"},null,{"v":51199.28,"d":"51199"},{"v":59261.4,"d":"59261"},{"v":64079.4,"d":"64079"},{"v":66456.28,"d":"66456"},{"v":66777.48000000001,"d":"66777"},{"v":65621.16,"d":"65621"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000000437,"d":"32%"}]
[null,190000,null,{"v":51552.6,"d":"51553"},{"v":69218.59999999999,"d":"69219"},{"v":86884.59999999999,"d":"86885"},{"v":97484.2,"d":"97484"},{"v":104550.59999999999,"d":"104551"},{"v":121028.15999999999,"d":"121028"},null,{"v":51552.6,"d":"51553"},{"v":59614.719999999994,"d":"59615"},{"v":64432.719999999994,"d":"64433"},{"v":66809.6,"d":"66810"},{"v":67130.79999999999,"d":"67131"},{"v":65942.35999999999,"d":"65942"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,191000,null,{"v":51905.92,"d":"51906"},{"v":69571.92,"d":"69572"},{"v":87237.92,"d":"87238"},{"v":97837.51999999999,"d":"97838"},{"v":104903.92,"d":"104904"},{"v":121349.36,"d":"121349"},null,{"v":51905.92,"d":"51906"},{"v":59968.04,"d":"59968"},{"v":64786.04,"d":"64786"},{"v":67162.91999999998,"d":"67163"},{"v":67484.12,"d":"67484"},{"v":66263.56,"d":"66264"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,192000,null,{"v":52259.24,"d":"52259"},{"v":69925.23999999999,"d":"69925"},{"v":87591.23999999999,"d":"87591"},{"v":98190.84,"d":"98191"},{"v":105257.23999999999,"d":"105257"},{"v":121670.56,"d":"121671"},null,{"v":52259.24,"d":"52259"},{"v":60321.35999999999,"d":"60321"},{"v":65139.35999999999,"d":"65139"},{"v":67516.23999999999,"d":"67516"},{"v":67837.44,"d":"67837"},{"v":66584.76000000001,"d":"66585"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,193000,null,{"v":52612.56,"d":"52613"},{"v":70278.56,"d":"70279"},{"v":87944.56,"d":"87945"},{"v":98544.15999999999,"d":"98544"},{"v":105610.56,"d":"105611"},{"v":121991.76,"d":"121992"},null,{"v":52612.56,"d":"52613"},{"v":60674.68,"d":"60675"},{"v":65492.68,"d":"65493"},{"v":67869.56,"d":"67870"},{"v":68190.76000000001,"d":"68191"},{"v":66905.95999999999,"d":"66906"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,194000,null,{"v":52965.88,"d":"52966"},{"v":70631.87999999999,"d":"70632"},{"v":88297.87999999999,"d":"88298"},{"v":98897.48,"d":"98897"},{"v":105963.87999999999,"d":"105964"},{"v":122312.95999999999,"d":"122313"},null,{"v":52965.88,"d":"52966"},{"v":61027.99999999999,"d":"61028"},65846,{"v":68222.88,"d":"68223"},{"v":68544.07999999999,"d":"68544"},{"v":67227.16,"d":"67227"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,195000,null,{"v":53319.2,"d":"53319"},{"v":70985.2,"d":"70985"},{"v":88651.2,"d":"88651"},{"v":99250.79999999999,"d":"99251"},{"v":106317.2,"d":"106317"},{"v":122634.15999999999,"d":"122634"},null,{"v":53319.2,"d":"53319"},{"v":61381.32,"d":"61381"},{"v":66199.32,"d":"66199"},{"v":68576.19999999998,"d":"68576"},{"v":68897.4,"d":"68897"},{"v":67548.35999999999,"d":"67548"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,196000,null,{"v":53672.52,"d":"53673"},{"v":71338.51999999999,"d":"71339"},{"v":89004.51999999999,"d":"89005"},{"v":99604.12,"d":"99604"},{"v":106670.51999999999,"d":"106671"},{"v":122955.36,"d":"122955"},null,{"v":53672.52,"d":"53673"},{"v":61734.63999999999,"d":"61735"},{"v":66552.63999999998,"d":"66553"},{"v":68929.51999999999,"d":"68930"},{"v":69250.72,"d":"69251"},{"v":67869.56,"d":"67870"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,197000,null,{"v":54025.84,"d":"54026"},{"v":71691.84,"d":"71692"},{"v":89357.84,"d":"89358"},{"v":99957.44,"d":"99957"},{"v":107023.84,"d":"107024"},{"v":123276.56,"d":"123277"},null,{"v":54025.84,"d":"54026"},{"v":62087.96,"d":"62088"},{"v":66905.95999999999,"d":"66906"},{"v":69282.84,"d":"69283"},{"v":69604.04000000001,"d":"69604"},{"v":68190.76000000001,"d":"68191"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,198000,null,{"v":54379.159999999996,"d":"54379"},{"v":72045.16,"d":"72045"},{"v":89711.15999999999,"d":"89711"},{"v":100310.76,"d":"100311"},{"v":107377.15999999999,"d":"107377"},{"v":123597.76,"d":"123598"},null,{"v":54379.159999999996,"d":"54379"},{"v":62441.280000000006,"d":"62441"},{"v":67259.28,"d":"67259"},{"v":69636.16,"d":"69636"},{"v":69957.35999999999,"d":"69957"},{"v":68511.95999999999,"d":"68512"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,199000,null,{"v":54732.479999999996,"d":"54732"},{"v":72398.48,"d":"72398"},{"v":90064.48,"d":"90064"},{"v":100664.08,"d":"100664"},{"v":107730.48,"d":"107730"},{"v":123918.95999999999,"d":"123919"},null,{"v":54732.479999999996,"d":"54732"},{"v":62794.6,"d":"62795"},{"v":67612.6,"d":"67613"},{"v":69989.48000000001,"d":"69989"},{"v":70310.68,"d":"70311"},{"v":68833.16,"d":"68833"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,200000,null,{"v":55085.799999999996,"d":"55086"},{"v":72751.8,"d":"72752"},{"v":90417.8,"d":"90418"},{"v":101017.4,"d":"101017"},{"v":108083.79999999999,"d":"108084"},{"v":124240.15999999999,"d":"124240"},null,{"v":55085.799999999996,"d":"55086"},{"v":63147.920000000006,"d":"63148"},{"v":67965.92000000001,"d":"67966"},{"v":70342.79999999999,"d":"70343"},70664,{"v":69154.35999999999,"d":"69154"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,201000,null,{"v":55439.119999999995,"d":"55439"},{"v":73105.12,"d":"73105"},{"v":90771.12,"d":"90771"},{"v":101370.72,"d":"101371"},{"v":108437.12,"d":"108437"},{"v":124561.36,"d":"124561"},null,{"v":55439.119999999995,"d":"55439"},{"v":63501.24,"d":"63501"},{"v":68319.23999999999,"d":"68319"},{"v":70696.12,"d":"70696"},{"v":71017.32,"d":"71017"},{"v":69475.56,"d":"69476"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,202000,null,{"v":55792.439999999995,"d":"55792"},{"v":73458.44,"d":"73458"},{"v":91124.44,"d":"91124"},{"v":101724.04,"d":"101724"},{"v":108790.44,"d":"108790"},{"v":124882.56,"d":"124883"},null,{"v":55792.439999999995,"d":"55792"},{"v":63854.560000000005,"d":"63855"},{"v":68672.56,"d":"68673"},{"v":71049.44,"d":"71049"},{"v":71370.64000000001,"d":"71371"},{"v":69796.76000000001,"d":"69797"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"}]
[null,203000,null,{"v":56145.759999999995,"d":"56146"},{"v":73811.76,"d":"73812"},{"v":91477.76,"d":"91478"},{"v":102077.36,"d":"102077"},{"v":109143.76,"d":"109144"},{"v":125203.76,"d":"125204"},null,{"v":56145.759999999995,"d":"56146"},{"v":64207.88,"d":"64208"},{"v":69025.88,"d":"69026"},{"v":71402.76000000001,"d":"71403"},{"v":71723.95999999999,"d":"71724"},{"v":70117.95999999999,"d":"70118"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"}]
[null,204000,null,{"v":56499.079999999994,"d":"56499"},{"v":74165.08,"d":"74165"},{"v":91831.08,"d":"91831"},{"v":102430.68,"d":"102431"},{"v":109464.95999999999,"d":"109465"},{"v":125524.95999999999,"d":"125525"},null,{"v":56499.079999999994,"d":"56499"},{"v":64561.200000000004,"d":"64561"},{"v":69379.20000000001,"d":"69379"},{"v":71756.07999999999,"d":"71756"},{"v":72045.16,"d":"72045"},{"v":70439.16,"d":"70439"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,205000,null,{"v":56852.399999999994,"d":"56852"},{"v":74518.4,"d":"74518"},{"v":92184.4,"d":"92184"},102784,{"v":109786.15999999999,"d":"109786"},{"v":125846.15999999999,"d":"125846"},null,{"v":56852.399999999994,"d":"56852"},{"v":64914.52,"d":"64915"},{"v":69732.51999999999,"d":"69733"},{"v":72109.4,"d":"72109"},{"v":72366.35999999999,"d":"72366"},{"v":70760.35999999999,"d":"70760"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,206000,null,{"v":57205.719999999994,"d":"57206"},{"v":74871.72,"d":"74872"},{"v":92537.72,"d":"92538"},{"v":103137.31999999999,"d":"103137"},{"v":110107.36,"d":"110107"},{"v":126167.36,"d":"126167"},null,{"v":57205.719999999994,"d":"57206"},{"v":65267.840000000004,"d":"65268"},{"v":70085.84,"d":"70086"},{"v":72462.72,"d":"72463"},{"v":72687.56,"d":"72688"},{"v":71081.56,"d":"71082"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,207000,null,{"v":57559.04,"d":"57559"},{"v":75225.04,"d":"75225"},{"v":92891.04,"d":"92891"},{"v":103490.64,"d":"103491"},{"v":110428.56,"d":"110429"},{"v":126488.56,"d":"126489"},null,{"v":57559.04,"d":"57559"},{"v":65621.15999999999,"d":"65621"},{"v":70439.16,"d":"70439"},{"v":72816.04000000001,"d":"72816"},{"v":73008.76000000001,"d":"73009"},{"v":71402.76000000001,"d":"71403"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35331999999998515,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,208000,null,{"v":57912.36,"d":"57912"},{"v":75578.36,"d":"75578"},{"v":93244.36,"d":"93244"},{"v":103843.95999999999,"d":"103844"},{"v":110749.76,"d":"110750"},{"v":126809.76,"d":"126810"},null,{"v":57912.36,"d":"57912"},{"v":65974.48,"d":"65974"},{"v":70792.48000000001,"d":"70792"},{"v":73169.35999999999,"d":"73169"},{"v":73329.95999999999,"d":"73330"},{"v":71723.95999999999,"d":"71724"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,209000,null,{"v":58265.68,"d":"58266"},{"v":75931.68,"d":"75932"},{"v":93597.68,"d":"93598"},{"v":104197.28,"d":"104197"},{"v":111070.95999999999,"d":"111071"},{"v":127130.95999999999,"d":"127131"},null,{"v":58265.68,"d":"58266"},{"v":66327.79999999999,"d":"66328"},{"v":71145.79999999999,"d":"71146"},{"v":73522.68,"d":"73523"},{"v":73651.16,"d":"73651"},{"v":72045.16,"d":"72045"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,210000,null,58619,76285,93951,{"v":104550.59999999999,"d":"104551"},{"v":111392.15999999999,"d":"111392"},{"v":127452.15999999999,"d":"127452"},null,58619,{"v":66681.12,"d":"66681"},{"v":71499.12,"d":"71499"},73876,{"v":73972.35999999999,"d":"73972"},{"v":72366.35999999999,"d":"72366"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,211000,null,{"v":58972.32,"d":"58972"},{"v":76638.31999999999,"d":"76638"},{"v":94304.31999999999,"d":"94304"},{"v":104903.92,"d":"104904"},{"v":111713.36,"d":"111713"},{"v":127773.36,"d":"127773"},null,{"v":58972.32,"d":"58972"},{"v":67034.43999999999,"d":"67034"},{"v":71852.44,"d":"71852"},{"v":74229.32,"d":"74229"},{"v":74293.56,"d":"74294"},{"v":72687.56,"d":"72688"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,212000,null,{"v":59325.64,"d":"59326"},{"v":76991.64,"d":"76992"},{"v":94657.64,"d":"94658"},{"v":105257.23999999999,"d":"105257"},{"v":112034.56,"d":"112035"},{"v":128094.56,"d":"128095"},null,{"v":59325.64,"d":"59326"},{"v":67387.76,"d":"67388"},{"v":72205.76000000001,"d":"72206"},{"v":74582.63999999998,"d":"74583"},{"v":74614.76000000001,"d":"74615"},{"v":73008.76000000001,"d":"73009"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,213000,null,{"v":59678.96,"d":"59679"},{"v":77344.95999999999,"d":"77345"},{"v":95010.95999999999,"d":"95011"},{"v":105610.56,"d":"105611"},{"v":112355.76,"d":"112356"},{"v":128415.76,"d":"128416"},null,{"v":59678.96,"d":"59679"},{"v":67741.07999999999,"d":"67741"},{"v":72559.07999999999,"d":"72559"},{"v":74935.95999999999,"d":"74936"},{"v":74935.95999999999,"d":"74936"},{"v":73329.95999999999,"d":"73330"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,214000,null,{"v":60032.28,"d":"60032"},{"v":77698.28,"d":"77698"},{"v":95364.28,"d":"95364"},{"v":105963.87999999999,"d":"105964"},{"v":112676.95999999999,"d":"112677"},{"v":128736.95999999999,"d":"128737"},null,{"v":60032.28,"d":"60032"},{"v":68094.4,"d":"68094"},{"v":72912.4,"d":"72912"},{"v":75289.28,"d":"75289"},{"v":75257.16,"d":"75257"},{"v":73651.16,"d":"73651"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,215000,null,{"v":60385.6,"d":"60386"},{"v":78051.59999999999,"d":"78052"},{"v":95717.59999999999,"d":"95718"},{"v":106317.2,"d":"106317"},{"v":112998.15999999999,"d":"112998"},{"v":129058.15999999999,"d":"129058"},null,{"v":60385.6,"d":"60386"},{"v":68447.71999999999,"d":"68448"},{"v":73265.72,"d":"73266"},{"v":75642.6,"d":"75643"},{"v":75578.35999999999,"d":"75578"},{"v":73972.35999999999,"d":"73972"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,216000,null,{"v":60738.92,"d":"60739"},{"v":78404.92,"d":"78405"},{"v":96070.92,"d":"96071"},{"v":106670.51999999999,"d":"106671"},{"v":113319.36,"d":"113319"},{"v":129379.36,"d":"129379"},null,{"v":60738.92,"d":"60739"},{"v":68801.04,"d":"68801"},{"v":73619.04000000001,"d":"73619"},{"v":75995.91999999998,"d":"75996"},{"v":75899.56,"d":"75900"},{"v":74293.56,"d":"74294"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,217000,null,{"v":61092.24,"d":"61092"},{"v":78758.23999999999,"d":"78758"},{"v":96424.23999999999,"d":"96424"},{"v":107023.84,"d":"107024"},{"v":113640.56,"d":"113641"},{"v":129700.56,"d":"129701"},null,{"v":61092.24,"d":"61092"},{"v":69154.35999999999,"d":"69154"},{"v":73972.35999999999,"d":"73972"},{"v":76349.23999999999,"d":"76349"},{"v":76220.76000000001,"d":"76221"},{"v":74614.76000000001,"d":"74615"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,218000,null,{"v":61445.56,"d":"61446"},{"v":79111.56,"d":"79112"},{"v":96777.56,"d":"96778"},{"v":107377.15999999999,"d":"107377"},{"v":113961.76,"d":"113962"},{"v":130021.76,"d":"130022"},null,{"v":61445.56,"d":"61446"},{"v":69507.68,"d":"69508"},{"v":74325.68,"d":"74326"},{"v":76702.56,"d":"76703"},{"v":76541.95999999999,"d":"76542"},{"v":74935.95999999999,"d":"74936"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,219000,null,{"v":61798.88,"d":"61799"},{"v":79464.87999999999,"d":"79465"},{"v":97130.87999999999,"d":"97131"},{"v":107730.48,"d":"107730"},{"v":114282.95999999999,"d":"114283"},{"v":130342.95999999999,"d":"130343"},null,{"v":61798.88,"d":"61799"},{"v":69860.99999999999,"d":"69861"},74679,{"v":77055.88,"d":"77056"},{"v":76863.16,"d":"76863"},{"v":75257.16,"d":"75257"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,220000,null,{"v":62152.2,"d":"62152"},{"v":79818.2,"d":"79818"},{"v":97484.2,"d":"97484"},{"v":108083.79999999999,"d":"108084"},{"v":114604.15999999999,"d":"114604"},{"v":130664.15999999999,"d":"130664"},null,{"v":62152.2,"d":"62152"},{"v":70214.31999999999,"d":"70214"},{"v":75032.32,"d":"75032"},{"v":77409.19999999998,"d":"77409"},{"v":77184.35999999999,"d":"77184"},{"v":75578.35999999999,"d":"75578"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,221000,null,{"v":62505.52,"d":"62506"},{"v":80171.51999999999,"d":"80172"},{"v":97837.51999999999,"d":"97838"},{"v":108437.12,"d":"108437"},{"v":114925.36,"d":"114925"},{"v":130985.36,"d":"130985"},null,{"v":62505.52,"d":"62506"},{"v":70567.63999999998,"d":"70568"},{"v":75385.63999999998,"d":"75386"},{"v":77762.51999999999,"d":"77763"},{"v":77505.56,"d":"77506"},{"v":75899.56,"d":"75900"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,222000,null,{"v":62858.84,"d":"62859"},{"v":80524.84,"d":"80525"},{"v":98190.84,"d":"98191"},{"v":108790.44,"d":"108790"},{"v":115246.56,"d":"115247"},{"v":131306.56,"d":"131307"},null,{"v":62858.84,"d":"62859"},{"v":70920.95999999999,"d":"70921"},{"v":75738.95999999999,"d":"75739"},{"v":78115.84,"d":"78116"},{"v":77826.76000000001,"d":"77827"},{"v":76220.76000000001,"d":"76221"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,223000,null,{"v":63212.159999999996,"d":"63212"},{"v":80878.16,"d":"80878"},{"v":98544.15999999999,"d":"98544"},{"v":109143.76,"d":"109144"},{"v":115567.76,"d":"115568"},{"v":131627.75999999998,"d":"131628"},null,{"v":63212.159999999996,"d":"63212"},{"v":71274.28,"d":"71274"},{"v":76092.28,"d":"76092"},{"v":78469.16,"d":"78469"},{"v":78147.95999999999,"d":"78148"},{"v":76541.95999999999,"d":"76542"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,224000,null,{"v":63565.479999999996,"d":"63565"},{"v":81231.48,"d":"81231"},{"v":98897.48,"d":"98897"},{"v":109464.95999999999,"d":"109465"},{"v":115888.95999999999,"d":"115889"},{"v":131948.96,"d":"131949"},null,{"v":63565.479999999996,"d":"63565"},{"v":71627.59999999999,"d":"71628"},{"v":76445.6,"d":"76446"},{"v":78790.35999999999,"d":"78790"},{"v":78469.16,"d":"78469"},{"v":76863.16,"d":"76863"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,225000,null,{"v":63918.799999999996,"d":"63919"},{"v":81584.8,"d":"81585"},{"v":99250.79999999999,"d":"99251"},{"v":109786.15999999999,"d":"109786"},{"v":116210.15999999999,"d":"116210"},{"v":132270.16,"d":"132270"},null,{"v":63918.799999999996,"d":"63919"},{"v":71980.92,"d":"71981"},{"v":76798.91999999998,"d":"76799"},{"v":79111.56,"d":"79112"},{"v":78790.35999999999,"d":"78790"},{"v":77184.36000000002,"d":"77184"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,226000,null,{"v":64272.119999999995,"d":"64272"},{"v":81938.12,"d":"81938"},{"v":99604.12,"d":"99604"},{"v":110107.36,"d":"110107"},{"v":116531.36,"d":"116531"},{"v":132591.36,"d":"132591"},null,{"v":64272.119999999995,"d":"64272"},{"v":72334.23999999999,"d":"72334"},{"v":77152.23999999999,"d":"77152"},{"v":79432.76000000001,"d":"79433"},{"v":79111.56,"d":"79112"},{"v":77505.56,"d":"77506"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,227000,null,{"v":64625.439999999995,"d":"64625"},{"v":82291.44,"d":"82291"},{"v":99957.44,"d":"99957"},{"v":110428.56,"d":"110429"},{"v":116852.56,"d":"116853"},{"v":132912.56,"d":"132913"},null,{"v":64625.439999999995,"d":"64625"},{"v":72687.56,"d":"72688"},{"v":77505.56,"d":"77506"},{"v":79753.95999999999,"d":"79754"},{"v":79432.76000000001,"d":"79433"},{"v":77826.76000000001,"d":"77827"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,228000,null,{"v":64978.759999999995,"d":"64979"},{"v":82644.76,"d":"82645"},{"v":100310.76,"d":"100311"},{"v":110749.76,"d":"110750"},{"v":117173.76,"d":"117174"},{"v":133233.75999999998,"d":"133234"},null,{"v":64978.759999999995,"d":"64979"},{"v":73040.87999999999,"d":"73041"},{"v":77858.88,"d":"77859"},{"v":80075.16,"d":"80075"},{"v":79753.95999999999,"d":"79754"},{"v":78147.95999999999,"d":"78148"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,229000,null,{"v":65332.079999999994,"d":"65332"},{"v":82998.08,"d":"82998"},{"v":100664.08,"d":"100664"},{"v":111070.95999999999,"d":"111071"},{"v":117494.95999999999,"d":"117495"},{"v":133554.96,"d":"133555"},null,{"v":65332.079999999994,"d":"65332"},{"v":73394.2,"d":"73394"},{"v":78212.20000000001,"d":"78212"},{"v":80396.35999999999,"d":"80396"},{"v":80075.16,"d":"80075"},{"v":78469.16,"d":"78469"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,230000,null,{"v":65685.4,"d":"65685"},{"v":83351.4,"d":"83351"},{"v":101017.4,"d":"101017"},{"v":111392.15999999999,"d":"111392"},{"v":117816.15999999999,"d":"117816"},{"v":133876.16,"d":"133876"},null,{"v":65685.4,"d":"65685"},{"v":73747.51999999999,"d":"73748"},{"v":78565.51999999999,"d":"78566"},{"v":80717.56,"d":"80718"},{"v":80396.35999999999,"d":"80396"},{"v":78790.36000000002,"d":"78790"},null,{"v":0.3533199999999997,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,231000,null,{"v":66038.72,"d":"66039"},{"v":83704.72,"d":"83705"},{"v":101370.72,"d":"101371"},{"v":111713.36,"d":"111713"},{"v":118137.36,"d":"118137"},{"v":134197.36,"d":"134197"},null,{"v":66038.72,"d":"66039"},{"v":74100.84,"d":"74101"},{"v":78918.84,"d":"78919"},{"v":81038.76000000001,"d":"81039"},{"v":80717.56,"d":"80718"},{"v":79111.56,"d":"79112"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,232000,null,{"v":66392.04,"d":"66392"},{"v":84058.04,"d":"84058"},{"v":101724.04,"d":"101724"},{"v":112034.56,"d":"112035"},{"v":118458.56,"d":"118459"},{"v":134518.56,"d":"134519"},null,{"v":66392.04,"d":"66392"},{"v":74454.15999999999,"d":"74454"},{"v":79272.16,"d":"79272"},{"v":81359.95999999999,"d":"81360"},{"v":81038.76000000001,"d":"81039"},{"v":79432.76000000001,"d":"79433"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,233000,null,{"v":66745.36,"d":"66745"},{"v":84411.36,"d":"84411"},{"v":102077.36,"d":"102077"},{"v":112355.76,"d":"112356"},{"v":118779.76,"d":"118780"},{"v":134839.75999999998,"d":"134840"},null,{"v":66745.36,"d":"66745"},{"v":74807.48,"d":"74807"},{"v":79625.48000000001,"d":"79625"},{"v":81681.16,"d":"81681"},{"v":81359.95999999999,"d":"81360"},{"v":79753.95999999999,"d":"79754"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,234000,null,{"v":67098.68,"d":"67099"},{"v":84764.68,"d":"84765"},{"v":102430.68,"d":"102431"},{"v":112676.95999999999,"d":"112677"},{"v":119100.95999999999,"d":"119101"},{"v":135160.96,"d":"135161"},null,{"v":67098.68,"d":"67099"},{"v":75160.79999999999,"d":"75161"},{"v":79978.79999999999,"d":"79979"},{"v":82002.35999999999,"d":"82002"},{"v":81681.16,"d":"81681"},{"v":80075.16,"d":"80075"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,235000,null,67452,85118,102784,{"v":112998.15999999999,"d":"112998"},{"v":119422.15999999999,"d":"119422"},{"v":135482.16,"d":"135482"},null,67452,{"v":75514.12,"d":"75514"},{"v":80332.12,"d":"80332"},{"v":82323.56,"d":"82324"},{"v":82002.35999999999,"d":"82002"},{"v":80396.36000000002,"d":"80396"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,236000,null,{"v":67805.31999999999,"d":"67805"},{"v":85471.31999999999,"d":"85471"},{"v":103137.31999999999,"d":"103137"},{"v":113319.36,"d":"113319"},{"v":119743.36,"d":"119743"},{"v":135803.36,"d":"135803"},null,{"v":67805.31999999999,"d":"67805"},{"v":75867.43999999999,"d":"75867"},{"v":80685.44,"d":"80685"},{"v":82644.76000000001,"d":"82645"},{"v":82323.56,"d":"82324"},{"v":80717.56,"d":"80718"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,237000,null,{"v":68158.64,"d":"68159"},{"v":85824.64,"d":"85825"},{"v":103490.64,"d":"103491"},{"v":113640.56,"d":"113641"},{"v":120064.56,"d":"120065"},{"v":136124.56,"d":"136125"},null,{"v":68158.64,"d":"68159"},{"v":76220.76,"d":"76221"},{"v":81038.76000000001,"d":"81039"},{"v":82965.95999999999,"d":"82966"},{"v":82644.76000000001,"d":"82645"},{"v":81038.76000000001,"d":"81039"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,238000,null,{"v":68511.95999999999,"d":"68512"},{"v":86177.95999999999,"d":"86178"},{"v":103843.95999999999,"d":"103844"},{"v":113961.76,"d":"113962"},{"v":120385.76,"d":"120386"},{"v":136445.75999999998,"d":"136446"},null,{"v":68511.95999999999,"d":"68512"},{"v":76574.07999999999,"d":"76574"},{"v":81392.07999999999,"d":"81392"},{"v":83287.16,"d":"83287"},{"v":82965.95999999999,"d":"82966"},{"v":81359.95999999999,"d":"81360"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,239000,null,{"v":68865.28,"d":"68865"},{"v":86531.28,"d":"86531"},{"v":104197.28,"d":"104197"},{"v":114282.95999999999,"d":"114283"},{"v":120706.95999999999,"d":"120707"},{"v":136766.96,"d":"136767"},null,{"v":68865.28,"d":"68865"},{"v":76927.4,"d":"76927"},{"v":81745.4,"d":"81745"},{"v":83608.35999999999,"d":"83608"},{"v":83287.16,"d":"83287"},{"v":81681.16,"d":"81681"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,240000,null,{"v":69218.59999999999,"d":"69219"},{"v":86884.59999999999,"d":"86885"},{"v":104550.59999999999,"d":"104551"},{"v":114604.15999999999,"d":"114604"},{"v":121028.15999999999,"d":"121028"},{"v":137088.16,"d":"137088"},null,{"v":69218.59999999999,"d":"69219"},{"v":77280.71999999999,"d":"77281"},{"v":82098.72,"d":"82099"},{"v":83929.56,"d":"83930"},{"v":83608.35999999999,"d":"83608"},{"v":82002.36000000002,"d":"82002"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,241000,null,{"v":69571.92,"d":"69572"},{"v":87237.92,"d":"87238"},{"v":104903.92,"d":"104904"},{"v":114925.36,"d":"114925"},{"v":121349.36,"d":"121349"},{"v":137409.36,"d":"137409"},null,{"v":69571.92,"d":"69572"},{"v":77634.04,"d":"77634"},{"v":82452.04000000001,"d":"82452"},{"v":84250.76000000001,"d":"84251"},{"v":83929.56,"d":"83930"},{"v":82323.56,"d":"82324"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,242000,null,{"v":69925.23999999999,"d":"69925"},{"v":87591.23999999999,"d":"87591"},{"v":105257.23999999999,"d":"105257"},{"v":115246.56,"d":"115247"},{"v":121670.56,"d":"121671"},{"v":137730.56,"d":"137731"},null,{"v":69925.23999999999,"d":"69925"},{"v":77987.35999999999,"d":"77987"},{"v":82805.35999999999,"d":"82805"},{"v":84571.95999999999,"d":"84572"},{"v":84250.76000000001,"d":"84251"},{"v":82644.76000000001,"d":"82645"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,243000,null,{"v":70278.56,"d":"70279"},{"v":87944.56,"d":"87945"},{"v":105610.56,"d":"105611"},{"v":115567.76,"d":"115568"},{"v":121991.76,"d":"121992"},{"v":138051.75999999998,"d":"138052"},null,{"v":70278.56,"d":"70279"},{"v":78340.68,"d":"78341"},{"v":83158.68,"d":"83159"},{"v":84893.16,"d":"84893"},{"v":84571.95999999999,"d":"84572"},{"v":82965.95999999999,"d":"82966"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,244000,null,{"v":70631.87999999999,"d":"70632"},{"v":88297.87999999999,"d":"88298"},{"v":105963.87999999999,"d":"105964"},{"v":115888.95999999999,"d":"115889"},{"v":122312.95999999999,"d":"122313"},{"v":138372.96,"d":"138373"},null,{"v":70631.87999999999,"d":"70632"},{"v":78693.99999999999,"d":"78694"},83512,{"v":85214.35999999999,"d":"85214"},{"v":84893.16,"d":"84893"},{"v":83287.16,"d":"83287"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,245000,null,{"v":70985.2,"d":"70985"},{"v":88651.2,"d":"88651"},{"v":106317.2,"d":"106317"},{"v":116210.15999999999,"d":"116210"},{"v":122634.15999999999,"d":"122634"},{"v":138694.16,"d":"138694"},null,{"v":70985.2,"d":"70985"},{"v":79047.31999999999,"d":"79047"},{"v":83865.32,"d":"83865"},{"v":85535.56,"d":"85536"},{"v":85214.35999999999,"d":"85214"},{"v":83608.36000000002,"d":"83608"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,246000,null,{"v":71338.51999999999,"d":"71339"},{"v":89004.51999999999,"d":"89005"},{"v":106670.51999999999,"d":"106671"},{"v":116531.36,"d":"116531"},{"v":122955.36,"d":"122955"},{"v":139015.36,"d":"139015"},null,{"v":71338.51999999999,"d":"71339"},{"v":79400.63999999998,"d":"79401"},{"v":84218.63999999998,"d":"84219"},{"v":85856.76000000001,"d":"85857"},{"v":85535.56,"d":"85536"},{"v":83929.56,"d":"83930"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,247000,null,{"v":71691.84,"d":"71692"},{"v":89357.84,"d":"89358"},{"v":107023.84,"d":"107024"},{"v":116852.56,"d":"116853"},{"v":123276.56,"d":"123277"},{"v":139336.56,"d":"139337"},null,{"v":71691.84,"d":"71692"},{"v":79753.95999999999,"d":"79754"},{"v":84571.95999999999,"d":"84572"},{"v":86177.95999999999,"d":"86178"},{"v":85856.76000000001,"d":"85857"},{"v":84250.76000000001,"d":"84251"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,248000,null,{"v":72045.16,"d":"72045"},{"v":89711.15999999999,"d":"89711"},{"v":107377.15999999999,"d":"107377"},{"v":117173.76,"d":"117174"},{"v":123597.76,"d":"123598"},{"v":139657.75999999998,"d":"139658"},null,{"v":72045.16,"d":"72045"},{"v":80107.27999999998,"d":"80107"},{"v":84925.28,"d":"84925"},{"v":86499.16,"d":"86499"},{"v":86177.95999999999,"d":"86178"},{"v":84571.95999999999,"d":"84572"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,249000,null,{"v":72398.48,"d":"72398"},{"v":90064.48,"d":"90064"},{"v":107730.48,"d":"107730"},{"v":117494.95999999999,"d":"117495"},{"v":123918.95999999999,"d":"123919"},{"v":139978.96,"d":"139979"},null,{"v":72398.48,"d":"72398"},{"v":80460.59999999999,"d":"80461"},{"v":85278.6,"d":"85279"},{"v":86820.35999999999,"d":"86820"},{"v":86499.16,"d":"86499"},{"v":84893.16,"d":"84893"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,250000,null,{"v":72751.8,"d":"72752"},{"v":90417.8,"d":"90418"},{"v":108083.79999999999,"d":"108084"},{"v":117816.15999999999,"d":"117816"},{"v":124240.15999999999,"d":"124240"},{"v":140300.16,"d":"140300"},null,{"v":72751.8,"d":"72752"},{"v":80813.92,"d":"80814"},{"v":85631.91999999998,"d":"85632"},{"v":87141.56,"d":"87142"},{"v":86820.35999999999,"d":"86820"},{"v":85214.36000000002,"d":"85214"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999779,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,251000,null,{"v":73105.12,"d":"73105"},{"v":90771.12,"d":"90771"},{"v":108437.12,"d":"108437"},{"v":118137.36,"d":"118137"},{"v":124561.36,"d":"124561"},{"v":140621.36,"d":"140621"},null,{"v":73105.12,"d":"73105"},{"v":81167.23999999999,"d":"81167"},{"v":85985.23999999999,"d":"85985"},{"v":87462.76000000001,"d":"87463"},{"v":87141.56,"d":"87142"},{"v":85535.56,"d":"85536"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"}]
[null,252000,null,{"v":73458.44,"d":"73458"},{"v":91124.44,"d":"91124"},{"v":108790.44,"d":"108790"},{"v":118458.56,"d":"118459"},{"v":124882.56,"d":"124883"},{"v":140942.56,"d":"140943"},null,{"v":73458.44,"d":"73458"},{"v":81520.56,"d":"81521"},{"v":86338.56,"d":"86339"},{"v":87783.95999999999,"d":"87784"},{"v":87462.76000000001,"d":"87463"},{"v":85856.76000000001,"d":"85857"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"}]
[null,253000,null,{"v":73811.76,"d":"73812"},{"v":91477.76,"d":"91478"},{"v":109143.76,"d":"109144"},{"v":118779.76,"d":"118780"},{"v":125203.76,"d":"125204"},{"v":141443.75999999998,"d":"141444"},null,{"v":73811.76,"d":"73812"},{"v":81873.87999999999,"d":"81874"},{"v":86691.88,"d":"86692"},{"v":88105.16,"d":"88105"},{"v":87783.95999999999,"d":"87784"},{"v":86357.95999999999,"d":"86358"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5011999999999825,"d":"50%"}]
[null,254000,null,{"v":74165.08,"d":"74165"},{"v":91831.08,"d":"91831"},{"v":109464.95999999999,"d":"109465"},{"v":119100.95999999999,"d":"119101"},{"v":125524.95999999999,"d":"125525"},{"v":141964.96,"d":"141965"},null,{"v":74165.08,"d":"74165"},{"v":82227.2,"d":"82227"},{"v":87013.07999999999,"d":"87013"},{"v":88426.35999999999,"d":"88426"},{"v":88105.16,"d":"88105"},{"v":86879.16,"d":"86879"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,255000,null,{"v":74518.4,"d":"74518"},{"v":92184.4,"d":"92184"},{"v":109786.15999999999,"d":"109786"},{"v":119422.15999999999,"d":"119422"},{"v":125846.15999999999,"d":"125846"},{"v":142486.16,"d":"142486"},null,{"v":74518.4,"d":"74518"},{"v":82580.51999999999,"d":"82581"},{"v":87334.28,"d":"87334"},{"v":88747.56,"d":"88748"},{"v":88426.35999999999,"d":"88426"},{"v":87400.36000000002,"d":"87400"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,256000,null,{"v":74871.72,"d":"74872"},{"v":92537.72,"d":"92538"},{"v":110107.36,"d":"110107"},{"v":119743.36,"d":"119743"},{"v":126167.36,"d":"126167"},{"v":143007.36,"d":"143007"},null,{"v":74871.72,"d":"74872"},{"v":82933.84,"d":"82934"},{"v":87655.48000000001,"d":"87655"},{"v":89068.76000000001,"d":"89069"},{"v":88747.56,"d":"88748"},{"v":87921.56,"d":"87922"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,257000,null,{"v":75225.04,"d":"75225"},{"v":92891.04,"d":"92891"},{"v":110428.56,"d":"110429"},{"v":120064.56,"d":"120065"},{"v":126488.56,"d":"126489"},{"v":143528.56,"d":"143529"},null,{"v":75225.04,"d":"75225"},{"v":83287.15999999999,"d":"83287"},{"v":87976.68,"d":"87977"},{"v":89389.95999999999,"d":"89390"},{"v":89068.76000000001,"d":"89069"},{"v":88442.76000000001,"d":"88443"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,258000,null,{"v":75578.36,"d":"75578"},{"v":93244.36,"d":"93244"},{"v":110749.76,"d":"110750"},{"v":120385.76,"d":"120386"},{"v":126809.76,"d":"126810"},{"v":144049.75999999998,"d":"144050"},null,{"v":75578.36,"d":"75578"},{"v":83640.48,"d":"83640"},{"v":88297.88,"d":"88298"},{"v":89711.16,"d":"89711"},{"v":89389.95999999999,"d":"89390"},{"v":88963.95999999999,"d":"88964"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,259000,null,{"v":75931.68,"d":"75932"},{"v":93597.68,"d":"93598"},{"v":111070.95999999999,"d":"111071"},{"v":120706.95999999999,"d":"120707"},{"v":127130.95999999999,"d":"127131"},{"v":144570.96,"d":"144571"},null,{"v":75931.68,"d":"75932"},{"v":83993.79999999999,"d":"83994"},{"v":88619.07999999999,"d":"88619"},{"v":90032.35999999999,"d":"90032"},{"v":89711.16,"d":"89711"},{"v":89485.16,"d":"89485"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,260000,null,76285,93951,{"v":111392.15999999999,"d":"111392"},{"v":121028.15999999999,"d":"121028"},{"v":127452.15999999999,"d":"127452"},{"v":145092.16,"d":"145092"},null,76285,{"v":84347.12,"d":"84347"},{"v":88940.28,"d":"88940"},{"v":90353.56,"d":"90354"},{"v":90032.35999999999,"d":"90032"},{"v":90006.36000000002,"d":"90006"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,261000,null,{"v":76638.31999999999,"d":"76638"},{"v":94304.31999999999,"d":"94304"},{"v":111713.36,"d":"111713"},{"v":121349.36,"d":"121349"},{"v":127773.36,"d":"127773"},{"v":145613.36,"d":"145613"},null,{"v":76638.31999999999,"d":"76638"},{"v":84700.43999999999,"d":"84700"},{"v":89261.48000000001,"d":"89261"},{"v":90674.76000000001,"d":"90675"},{"v":90353.56,"d":"90354"},{"v":90527.56,"d":"90528"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,262000,null,{"v":76991.64,"d":"76992"},{"v":94657.64,"d":"94658"},{"v":112034.56,"d":"112035"},{"v":121670.56,"d":"121671"},{"v":128094.56,"d":"128095"},{"v":146134.56,"d":"146135"},null,{"v":76991.64,"d":"76992"},{"v":85053.76,"d":"85054"},{"v":89582.68,"d":"89583"},{"v":90995.95999999999,"d":"90996"},{"v":90674.76000000001,"d":"90675"},{"v":91048.76000000001,"d":"91049"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,263000,null,{"v":77344.95999999999,"d":"77345"},{"v":95010.95999999999,"d":"95011"},{"v":112355.76,"d":"112356"},{"v":121991.76,"d":"121992"},{"v":128415.76,"d":"128416"},{"v":146655.75999999998,"d":"146656"},null,{"v":77344.95999999999,"d":"77345"},{"v":85407.07999999999,"d":"85407"},{"v":89903.88,"d":"89904"},{"v":91317.16,"d":"91317"},{"v":90995.95999999999,"d":"90996"},{"v":91569.95999999999,"d":"91570"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,264000,null,{"v":77698.28,"d":"77698"},{"v":95364.28,"d":"95364"},{"v":112676.95999999999,"d":"112677"},{"v":122312.95999999999,"d":"122313"},{"v":128736.95999999999,"d":"128737"},{"v":147176.96,"d":"147177"},null,{"v":77698.28,"d":"77698"},{"v":85760.4,"d":"85760"},{"v":90225.07999999999,"d":"90225"},{"v":91638.35999999999,"d":"91638"},{"v":91317.16,"d":"91317"},{"v":92091.16,"d":"92091"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,265000,null,{"v":78051.59999999999,"d":"78052"},{"v":95717.59999999999,"d":"95718"},{"v":112998.15999999999,"d":"112998"},{"v":122634.15999999999,"d":"122634"},{"v":129058.15999999999,"d":"129058"},{"v":147698.16,"d":"147698"},null,{"v":78051.59999999999,"d":"78052"},{"v":86113.71999999999,"d":"86114"},{"v":90546.28,"d":"90546"},{"v":91959.56,"d":"91960"},{"v":91638.35999999999,"d":"91638"},{"v":92612.36000000002,"d":"92612"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,266000,null,{"v":78404.92,"d":"78405"},{"v":96070.92,"d":"96071"},{"v":113319.36,"d":"113319"},{"v":122955.36,"d":"122955"},{"v":129379.36,"d":"129379"},{"v":148219.36,"d":"148219"},null,{"v":78404.92,"d":"78405"},{"v":86467.04,"d":"86467"},{"v":90867.48000000001,"d":"90867"},{"v":92280.76000000001,"d":"92281"},{"v":91959.56,"d":"91960"},{"v":93133.56,"d":"93134"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,267000,null,{"v":78758.23999999999,"d":"78758"},{"v":96424.23999999999,"d":"96424"},{"v":113640.56,"d":"113641"},{"v":123276.56,"d":"123277"},{"v":129700.56,"d":"129701"},{"v":148740.56,"d":"148741"},null,{"v":78758.23999999999,"d":"78758"},{"v":86820.35999999999,"d":"86820"},{"v":91188.68,"d":"91189"},{"v":92601.95999999999,"d":"92602"},{"v":92280.76000000001,"d":"92281"},{"v":93654.76000000001,"d":"93655"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,268000,null,{"v":79111.56,"d":"79112"},{"v":96777.56,"d":"96778"},{"v":113961.76,"d":"113962"},{"v":123597.76,"d":"123598"},{"v":130021.76,"d":"130022"},{"v":149261.75999999998,"d":"149262"},null,{"v":79111.56,"d":"79112"},{"v":87173.68,"d":"87174"},{"v":91509.88,"d":"91510"},{"v":92923.16,"d":"92923"},{"v":92601.95999999999,"d":"92602"},{"v":94175.95999999999,"d":"94176"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,269000,null,{"v":79464.87999999999,"d":"79465"},{"v":97130.87999999999,"d":"97131"},{"v":114282.95999999999,"d":"114283"},{"v":123918.95999999999,"d":"123919"},{"v":130342.95999999999,"d":"130343"},{"v":149782.96,"d":"149783"},null,{"v":79464.87999999999,"d":"79465"},{"v":87526.99999999999,"d":"87527"},{"v":91831.07999999999,"d":"91831"},{"v":93244.35999999999,"d":"93244"},{"v":92923.16,"d":"92923"},{"v":94697.16,"d":"94697"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,270000,null,{"v":79818.2,"d":"79818"},{"v":97484.2,"d":"97484"},{"v":114604.15999999999,"d":"114604"},{"v":124240.15999999999,"d":"124240"},{"v":130664.15999999999,"d":"130664"},{"v":150304.16,"d":"150304"},null,{"v":79818.2,"d":"79818"},{"v":87880.31999999999,"d":"87880"},{"v":92152.28,"d":"92152"},{"v":93565.56,"d":"93566"},{"v":93244.35999999999,"d":"93244"},{"v":95218.36000000002,"d":"95218"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,271000,null,{"v":80171.51999999999,"d":"80172"},{"v":97837.51999999999,"d":"97838"},{"v":114925.36,"d":"114925"},{"v":124561.36,"d":"124561"},{"v":130985.36,"d":"130985"},{"v":150825.36,"d":"150825"},null,{"v":80171.51999999999,"d":"80172"},{"v":88233.63999999998,"d":"88234"},{"v":92473.48000000001,"d":"92473"},{"v":93886.76000000001,"d":"93887"},{"v":93565.56,"d":"93566"},{"v":95739.56,"d":"95740"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,272000,null,{"v":80524.84,"d":"80525"},{"v":98190.84,"d":"98191"},{"v":115246.56,"d":"115247"},{"v":124882.56,"d":"124883"},{"v":131306.56,"d":"131307"},{"v":151346.56,"d":"151347"},null,{"v":80524.84,"d":"80525"},{"v":88586.95999999999,"d":"88587"},{"v":92794.68,"d":"92795"},{"v":94207.95999999999,"d":"94208"},{"v":93886.76000000001,"d":"93887"},{"v":96260.76000000001,"d":"96261"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,273000,null,{"v":80878.16,"d":"80878"},{"v":98544.15999999999,"d":"98544"},{"v":115567.76,"d":"115568"},{"v":125203.76,"d":"125204"},{"v":131627.75999999998,"d":"131628"},{"v":151867.75999999998,"d":"151868"},null,{"v":80878.16,"d":"80878"},{"v":88940.27999999998,"d":"88940"},{"v":93115.88,"d":"93116"},{"v":94529.16,"d":"94529"},{"v":94207.95999999999,"d":"94208"},{"v":96781.95999999999,"d":"96782"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,274000,null,{"v":81231.48,"d":"81231"},{"v":98897.48,"d":"98897"},{"v":115888.95999999999,"d":"115889"},{"v":125524.95999999999,"d":"125525"},{"v":131948.96,"d":"131949"},{"v":152388.96,"d":"152389"},null,{"v":81231.48,"d":"81231"},{"v":89293.59999999999,"d":"89294"},{"v":93437.07999999999,"d":"93437"},{"v":94850.35999999999,"d":"94850"},{"v":94529.16,"d":"94529"},{"v":97303.16,"d":"97303"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,275000,null,{"v":81584.8,"d":"81585"},{"v":99250.79999999999,"d":"99251"},{"v":116210.15999999999,"d":"116210"},{"v":125846.15999999999,"d":"125846"},{"v":132270.16,"d":"132270"},{"v":152910.16,"d":"152910"},null,{"v":81584.8,"d":"81585"},{"v":89646.91999999998,"d":"89647"},{"v":93758.28,"d":"93758"},{"v":95171.56,"d":"95172"},{"v":94850.36000000002,"d":"94850"},{"v":97824.36000000002,"d":"97824"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,276000,null,{"v":81938.12,"d":"81938"},{"v":99604.12,"d":"99604"},{"v":116531.36,"d":"116531"},{"v":126167.36,"d":"126167"},{"v":132591.36,"d":"132591"},{"v":153431.36,"d":"153431"},null,{"v":81938.12,"d":"81938"},{"v":90000.23999999999,"d":"90000"},{"v":94079.48000000001,"d":"94079"},{"v":95492.76000000001,"d":"95493"},{"v":95171.56,"d":"95172"},{"v":98345.56,"d":"98346"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,277000,null,{"v":82291.44,"d":"82291"},{"v":99957.44,"d":"99957"},{"v":116852.56,"d":"116853"},{"v":126488.56,"d":"126489"},{"v":132912.56,"d":"132913"},{"v":153952.56,"d":"153953"},null,{"v":82291.44,"d":"82291"},{"v":90353.56,"d":"90354"},{"v":94400.68,"d":"94401"},{"v":95813.95999999999,"d":"95814"},{"v":95492.76000000001,"d":"95493"},{"v":98866.76000000001,"d":"98867"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,278000,null,{"v":82644.76,"d":"82645"},{"v":100310.76,"d":"100311"},{"v":117173.76,"d":"117174"},{"v":126809.76,"d":"126810"},{"v":133233.75999999998,"d":"133234"},{"v":154473.75999999998,"d":"154474"},null,{"v":82644.76,"d":"82645"},{"v":90706.87999999999,"d":"90707"},{"v":94721.88,"d":"94722"},{"v":96135.16,"d":"96135"},{"v":95813.95999999999,"d":"95814"},{"v":99387.95999999999,"d":"99388"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,279000,null,{"v":82998.08,"d":"82998"},{"v":100664.08,"d":"100664"},{"v":117494.95999999999,"d":"117495"},{"v":127130.95999999999,"d":"127131"},{"v":133554.96,"d":"133555"},{"v":154994.96,"d":"154995"},null,{"v":82998.08,"d":"82998"},{"v":91060.2,"d":"91060"},{"v":95043.07999999999,"d":"95043"},{"v":96456.35999999999,"d":"96456"},{"v":96135.16,"d":"96135"},{"v":99909.16,"d":"99909"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,280000,null,{"v":83351.4,"d":"83351"},{"v":101017.4,"d":"101017"},{"v":117816.15999999999,"d":"117816"},{"v":127452.15999999999,"d":"127452"},{"v":133876.16,"d":"133876"},{"v":155516.16,"d":"155516"},null,{"v":83351.4,"d":"83351"},{"v":91413.51999999999,"d":"91414"},{"v":95364.28,"d":"95364"},{"v":96777.56,"d":"96778"},{"v":96456.36000000002,"d":"96456"},{"v":100430.36000000002,"d":"100430"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,281000,null,{"v":83704.72,"d":"83705"},{"v":101370.72,"d":"101371"},{"v":118137.36,"d":"118137"},{"v":127773.36,"d":"127773"},{"v":134197.36,"d":"134197"},{"v":156037.36,"d":"156037"},null,{"v":83704.72,"d":"83705"},{"v":91766.84,"d":"91767"},{"v":95685.48000000001,"d":"95685"},{"v":97098.76000000001,"d":"97099"},{"v":96777.56,"d":"96778"},{"v":100951.56,"d":"100952"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,282000,null,{"v":84058.04,"d":"84058"},{"v":101724.04,"d":"101724"},{"v":118458.56,"d":"118459"},{"v":128094.56,"d":"128095"},{"v":134518.56,"d":"134519"},{"v":156558.56,"d":"156559"},null,{"v":84058.04,"d":"84058"},{"v":92120.15999999999,"d":"92120"},{"v":96006.68,"d":"96007"},{"v":97419.95999999999,"d":"97420"},{"v":97098.76000000001,"d":"97099"},{"v":101472.76000000001,"d":"101473"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,283000,null,{"v":84411.36,"d":"84411"},{"v":102077.36,"d":"102077"},{"v":118779.76,"d":"118780"},{"v":128415.76,"d":"128416"},{"v":134839.75999999998,"d":"134840"},{"v":157079.75999999998,"d":"157080"},null,{"v":84411.36,"d":"84411"},{"v":92473.48,"d":"92473"},{"v":96327.88,"d":"96328"},{"v":97741.16,"d":"97741"},{"v":97419.95999999999,"d":"97420"},{"v":101993.95999999999,"d":"101994"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,284000,null,{"v":84764.68,"d":"84765"},{"v":102430.68,"d":"102431"},{"v":119100.95999999999,"d":"119101"},{"v":128736.95999999999,"d":"128737"},{"v":135160.96,"d":"135161"},{"v":157600.96,"d":"157601"},null,{"v":84764.68,"d":"84765"},{"v":92826.79999999999,"d":"92827"},{"v":96649.07999999999,"d":"96649"},{"v":98062.35999999999,"d":"98062"},{"v":97741.16,"d":"97741"},{"v":102515.16,"d":"102515"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,285000,null,85118,102784,{"v":119422.15999999999,"d":"119422"},{"v":129058.15999999999,"d":"129058"},{"v":135482.16,"d":"135482"},{"v":158122.16,"d":"158122"},null,85118,{"v":93180.12,"d":"93180"},{"v":96970.28,"d":"96970"},{"v":98383.56,"d":"98384"},{"v":98062.36000000002,"d":"98062"},{"v":103036.36000000002,"d":"103036"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,286000,null,{"v":85471.31999999999,"d":"85471"},{"v":103137.31999999999,"d":"103137"},{"v":119743.36,"d":"119743"},{"v":129379.36,"d":"129379"},{"v":135803.36,"d":"135803"},{"v":158643.36,"d":"158643"},null,{"v":85471.31999999999,"d":"85471"},{"v":93533.43999999999,"d":"93533"},{"v":97291.48000000001,"d":"97291"},{"v":98704.76000000001,"d":"98705"},{"v":98383.56,"d":"98384"},{"v":103557.56,"d":"103558"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,287000,null,{"v":85824.64,"d":"85825"},{"v":103490.64,"d":"103491"},{"v":120064.56,"d":"120065"},{"v":129700.56,"d":"129701"},{"v":136124.56,"d":"136125"},{"v":159164.56,"d":"159165"},null,{"v":85824.64,"d":"85825"},{"v":93886.76,"d":"93887"},{"v":97612.68,"d":"97613"},{"v":99025.95999999999,"d":"99026"},{"v":98704.76000000001,"d":"98705"},{"v":104078.76000000001,"d":"104079"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,288000,null,{"v":86177.95999999999,"d":"86178"},{"v":103843.95999999999,"d":"103844"},{"v":120385.76,"d":"120386"},{"v":130021.76,"d":"130022"},{"v":136445.75999999998,"d":"136446"},{"v":159685.75999999998,"d":"159686"},null,{"v":86177.95999999999,"d":"86178"},{"v":94240.07999999999,"d":"94240"},{"v":97933.88,"d":"97934"},{"v":99347.16,"d":"99347"},{"v":99025.95999999999,"d":"99026"},{"v":104599.95999999999,"d":"104600"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,289000,null,{"v":86531.28,"d":"86531"},{"v":104197.28,"d":"104197"},{"v":120706.95999999999,"d":"120707"},{"v":130342.95999999999,"d":"130343"},{"v":136766.96,"d":"136767"},{"v":160206.96,"d":"160207"},null,{"v":86531.28,"d":"86531"},{"v":94593.4,"d":"94593"},{"v":98255.07999999999,"d":"98255"},{"v":99668.35999999999,"d":"99668"},{"v":99347.16,"d":"99347"},{"v":105121.16,"d":"105121"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,290000,null,{"v":86884.59999999999,"d":"86885"},{"v":104550.59999999999,"d":"104551"},{"v":121028.15999999999,"d":"121028"},{"v":130664.15999999999,"d":"130664"},{"v":137088.16,"d":"137088"},{"v":160728.16,"d":"160728"},null,{"v":86884.59999999999,"d":"86885"},{"v":94946.71999999999,"d":"94947"},{"v":98576.28,"d":"98576"},{"v":99989.56,"d":"99990"},{"v":99668.36000000002,"d":"99668"},{"v":105642.36000000002,"d":"105642"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,291000,null,{"v":87237.92,"d":"87238"},{"v":104903.92,"d":"104904"},{"v":121349.36,"d":"121349"},{"v":130985.36,"d":"130985"},{"v":137409.36,"d":"137409"},{"v":161249.36,"d":"161249"},null,{"v":87237.92,"d":"87238"},{"v":95300.04,"d":"95300"},{"v":98897.48000000001,"d":"98897"},{"v":100310.76000000001,"d":"100311"},{"v":99989.56,"d":"99990"},{"v":106163.56,"d":"106164"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,292000,null,{"v":87591.23999999999,"d":"87591"},{"v":105257.23999999999,"d":"105257"},{"v":121670.56,"d":"121671"},{"v":131306.56,"d":"131307"},{"v":137730.56,"d":"137731"},{"v":161770.56,"d":"161771"},null,{"v":87591.23999999999,"d":"87591"},{"v":95653.35999999999,"d":"95653"},{"v":99218.68,"d":"99219"},{"v":100631.95999999999,"d":"100632"},{"v":100310.76000000001,"d":"100311"},{"v":106684.76000000001,"d":"106685"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,293000,null,{"v":87944.56,"d":"87945"},{"v":105610.56,"d":"105611"},{"v":121991.76,"d":"121992"},{"v":131627.75999999998,"d":"131628"},{"v":138051.75999999998,"d":"138052"},{"v":162291.75999999998,"d":"162292"},null,{"v":87944.56,"d":"87945"},{"v":96006.68,"d":"96007"},{"v":99539.88,"d":"99540"},{"v":100953.15999999997,"d":"100953"},{"v":100631.95999999999,"d":"100632"},{"v":107205.95999999999,"d":"107206"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,294000,null,{"v":88297.87999999999,"d":"88298"},{"v":105963.87999999999,"d":"105964"},{"v":122312.95999999999,"d":"122313"},{"v":131948.96,"d":"131949"},{"v":138372.96,"d":"138373"},{"v":162812.96,"d":"162813"},null,{"v":88297.87999999999,"d":"88298"},{"v":96359.99999999999,"d":"96360"},{"v":99861.07999999999,"d":"99861"},{"v":101274.35999999999,"d":"101274"},{"v":100953.16,"d":"100953"},{"v":107727.16,"d":"107727"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,295000,null,{"v":88651.2,"d":"88651"},{"v":106317.2,"d":"106317"},{"v":122634.15999999999,"d":"122634"},{"v":132270.16,"d":"132270"},{"v":138694.16,"d":"138694"},{"v":163334.16,"d":"163334"},null,{"v":88651.2,"d":"88651"},{"v":96713.31999999999,"d":"96713"},{"v":100182.28,"d":"100182"},{"v":101595.56,"d":"101596"},{"v":101274.36000000002,"d":"101274"},{"v":108248.36000000002,"d":"108248"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,296000,null,{"v":89004.51999999999,"d":"89005"},{"v":106670.51999999999,"d":"106671"},{"v":122955.36,"d":"122955"},{"v":132591.36,"d":"132591"},{"v":139015.36,"d":"139015"},{"v":163855.36,"d":"163855"},null,{"v":89004.51999999999,"d":"89005"},{"v":97066.63999999998,"d":"97067"},{"v":100503.48000000001,"d":"100503"},{"v":101916.75999999998,"d":"101917"},{"v":101595.56,"d":"101596"},{"v":108769.56,"d":"108770"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,297000,null,{"v":89357.84,"d":"89358"},{"v":107023.84,"d":"107024"},{"v":123276.56,"d":"123277"},{"v":132912.56,"d":"132913"},{"v":139336.56,"d":"139337"},{"v":164376.56,"d":"164377"},null,{"v":89357.84,"d":"89358"},{"v":97419.95999999999,"d":"97420"},{"v":100824.68,"d":"100825"},{"v":102237.95999999999,"d":"102238"},{"v":101916.76000000001,"d":"101917"},{"v":109290.76000000001,"d":"109291"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,298000,null,{"v":89711.15999999999,"d":"89711"},{"v":107377.15999999999,"d":"107377"},{"v":123597.76,"d":"123598"},{"v":133233.75999999998,"d":"133234"},{"v":139657.75999999998,"d":"139658"},{"v":164897.75999999998,"d":"164898"},null,{"v":89711.15999999999,"d":"89711"},{"v":97773.27999999998,"d":"97773"},{"v":101145.88,"d":"101146"},{"v":102559.15999999997,"d":"102559"},{"v":102237.95999999999,"d":"102238"},{"v":109811.95999999999,"d":"109812"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,299000,null,{"v":90064.48,"d":"90064"},{"v":107730.48,"d":"107730"},{"v":123918.95999999999,"d":"123919"},{"v":133554.96,"d":"133555"},{"v":139978.96,"d":"139979"},{"v":165418.96,"d":"165419"},null,{"v":90064.48,"d":"90064"},{"v":98126.59999999999,"d":"98127"},{"v":101467.07999999999,"d":"101467"},{"v":102880.35999999999,"d":"102880"},{"v":102559.16,"d":"102559"},{"v":110333.16,"d":"110333"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,300000,null,{"v":90417.8,"d":"90418"},{"v":108083.79999999999,"d":"108084"},{"v":124240.15999999999,"d":"124240"},{"v":133876.16,"d":"133876"},{"v":140300.16,"d":"140300"},{"v":165940.16,"d":"165940"},null,{"v":90417.8,"d":"90418"},{"v":98479.91999999998,"d":"98480"},{"v":101788.28,"d":"101788"},{"v":103201.56,"d":"103202"},{"v":102880.36000000002,"d":"102880"},{"v":110854.36000000002,"d":"110854"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,301000,null,{"v":90771.12,"d":"90771"},{"v":108437.12,"d":"108437"},{"v":124561.36,"d":"124561"},{"v":134197.36,"d":"134197"},{"v":140621.36,"d":"140621"},{"v":166461.36,"d":"166461"},null,{"v":90771.12,"d":"90771"},{"v":98833.23999999999,"d":"98833"},{"v":102109.48000000001,"d":"102109"},{"v":103522.75999999998,"d":"103523"},{"v":103201.56,"d":"103202"},{"v":111375.56,"d":"111376"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"}]
[null,302000,null,{"v":91124.44,"d":"91124"},{"v":108790.44,"d":"108790"},{"v":124882.56,"d":"124883"},{"v":134518.56,"d":"134519"},{"v":140942.56,"d":"140943"},{"v":166982.56,"d":"166983"},null,{"v":91124.44,"d":"91124"},{"v":99186.56,"d":"99187"},{"v":102430.68,"d":"102431"},{"v":103843.95999999999,"d":"103844"},{"v":103522.76000000001,"d":"103523"},{"v":111896.76000000001,"d":"111897"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.35332000000000696,"d":"35%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"}]
[null,303000,null,{"v":91477.76,"d":"91478"},{"v":109143.76,"d":"109144"},{"v":125203.76,"d":"125204"},{"v":134839.75999999998,"d":"134840"},{"v":141443.75999999998,"d":"141444"},{"v":167503.75999999998,"d":"167504"},null,{"v":91477.76,"d":"91478"},{"v":99539.87999999999,"d":"99540"},{"v":102751.88,"d":"102752"},{"v":104165.15999999997,"d":"104165"},{"v":104023.95999999999,"d":"104024"},{"v":112417.95999999999,"d":"112418"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5011999999999825,"d":"50%"},{"v":0.5211999999999826,"d":"52%"}]
[null,304000,null,{"v":91831.08,"d":"91831"},{"v":109464.95999999999,"d":"109465"},{"v":125524.95999999999,"d":"125525"},{"v":135160.96,"d":"135161"},{"v":141964.96,"d":"141965"},{"v":168024.96,"d":"168025"},null,{"v":91831.08,"d":"91831"},{"v":99861.07999999999,"d":"99861"},{"v":103073.07999999999,"d":"103073"},{"v":104486.35999999999,"d":"104486"},{"v":104545.16,"d":"104545"},{"v":112939.16,"d":"112939"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,305000,null,{"v":92184.4,"d":"92184"},{"v":109786.15999999999,"d":"109786"},{"v":125846.15999999999,"d":"125846"},{"v":135482.16,"d":"135482"},{"v":142486.16,"d":"142486"},{"v":168546.16,"d":"168546"},null,{"v":92184.4,"d":"92184"},{"v":100182.27999999998,"d":"100182"},{"v":103394.28,"d":"103394"},{"v":104807.56,"d":"104808"},{"v":105066.36000000002,"d":"105066"},{"v":113460.36000000002,"d":"113460"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,306000,null,{"v":92537.72,"d":"92538"},{"v":110107.36,"d":"110107"},{"v":126167.36,"d":"126167"},{"v":135803.36,"d":"135803"},{"v":143007.36,"d":"143007"},{"v":169067.36,"d":"169067"},null,{"v":92537.72,"d":"92538"},{"v":100503.48,"d":"100503"},{"v":103715.48000000001,"d":"103715"},{"v":105128.75999999998,"d":"105129"},{"v":105587.56,"d":"105588"},{"v":113981.56,"d":"113982"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,307000,null,{"v":92891.04,"d":"92891"},{"v":110428.56,"d":"110429"},{"v":126488.56,"d":"126489"},{"v":136124.56,"d":"136125"},{"v":143528.56,"d":"143529"},{"v":169588.56,"d":"169589"},null,{"v":92891.04,"d":"92891"},{"v":100824.68,"d":"100825"},{"v":104036.68,"d":"104037"},{"v":105449.95999999999,"d":"105450"},{"v":106108.76000000001,"d":"106109"},{"v":114502.76000000001,"d":"114503"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,308000,null,{"v":93244.36,"d":"93244"},{"v":110749.76,"d":"110750"},{"v":126809.76,"d":"126810"},{"v":136445.75999999998,"d":"136446"},{"v":144049.75999999998,"d":"144050"},{"v":170109.75999999998,"d":"170110"},null,{"v":93244.36,"d":"93244"},{"v":101145.87999999999,"d":"101146"},{"v":104357.88,"d":"104358"},{"v":105771.15999999997,"d":"105771"},{"v":106629.95999999999,"d":"106630"},{"v":115023.95999999999,"d":"115024"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,309000,null,{"v":93597.68,"d":"93598"},{"v":111070.95999999999,"d":"111071"},{"v":127130.95999999999,"d":"127131"},{"v":136766.96,"d":"136767"},{"v":144570.96,"d":"144571"},{"v":170630.96,"d":"170631"},null,{"v":93597.68,"d":"93598"},{"v":101467.07999999999,"d":"101467"},{"v":104679.07999999999,"d":"104679"},{"v":106092.35999999999,"d":"106092"},{"v":107151.16,"d":"107151"},{"v":115545.16,"d":"115545"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,310000,null,93951,{"v":111392.15999999999,"d":"111392"},{"v":127452.15999999999,"d":"127452"},{"v":137088.16,"d":"137088"},{"v":145092.16,"d":"145092"},{"v":171152.16,"d":"171152"},null,93951,{"v":101788.27999999998,"d":"101788"},{"v":105000.28,"d":"105000"},{"v":106413.56,"d":"106414"},{"v":107672.36000000002,"d":"107672"},{"v":116066.36000000002,"d":"116066"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,311000,null,{"v":94304.31999999999,"d":"94304"},{"v":111713.36,"d":"111713"},{"v":127773.36,"d":"127773"},{"v":137409.36,"d":"137409"},{"v":145613.36,"d":"145613"},{"v":171673.36,"d":"171673"},null,{"v":94304.31999999999,"d":"94304"},{"v":102109.48,"d":"102109"},{"v":105321.48000000001,"d":"105321"},{"v":106734.75999999998,"d":"106735"},{"v":108193.56,"d":"108194"},{"v":116587.56,"d":"116588"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,312000,null,{"v":94657.64,"d":"94658"},{"v":112034.56,"d":"112035"},{"v":128094.56,"d":"128095"},{"v":137730.56,"d":"137731"},{"v":146134.56,"d":"146135"},{"v":172194.56,"d":"172195"},null,{"v":94657.64,"d":"94658"},{"v":102430.68,"d":"102431"},{"v":105642.68,"d":"105643"},{"v":107055.95999999999,"d":"107056"},{"v":108714.76000000001,"d":"108715"},{"v":117108.76000000001,"d":"117109"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,313000,null,{"v":95010.95999999999,"d":"95011"},{"v":112355.76,"d":"112356"},{"v":128415.76,"d":"128416"},{"v":138051.75999999998,"d":"138052"},{"v":146655.75999999998,"d":"146656"},{"v":172715.75999999998,"d":"172716"},null,{"v":95010.95999999999,"d":"95011"},{"v":102751.87999999999,"d":"102752"},{"v":105963.88,"d":"105964"},{"v":107377.15999999997,"d":"107377"},{"v":109235.95999999999,"d":"109236"},{"v":117629.95999999999,"d":"117630"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,314000,null,{"v":95364.28,"d":"95364"},{"v":112676.95999999999,"d":"112677"},{"v":128736.95999999999,"d":"128737"},{"v":138372.96,"d":"138373"},{"v":147176.96,"d":"147177"},{"v":173236.96,"d":"173237"},null,{"v":95364.28,"d":"95364"},{"v":103073.07999999999,"d":"103073"},{"v":106285.07999999999,"d":"106285"},{"v":107698.35999999999,"d":"107698"},{"v":109757.16,"d":"109757"},{"v":118151.16,"d":"118151"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,315000,null,{"v":95717.59999999999,"d":"95718"},{"v":112998.15999999999,"d":"112998"},{"v":129058.15999999999,"d":"129058"},{"v":138694.16,"d":"138694"},{"v":147698.16,"d":"147698"},{"v":173758.16,"d":"173758"},null,{"v":95717.59999999999,"d":"95718"},{"v":103394.27999999998,"d":"103394"},{"v":106606.28,"d":"106606"},{"v":108019.56,"d":"108020"},{"v":110278.36000000002,"d":"110278"},{"v":118672.36000000002,"d":"118672"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,316000,null,{"v":96070.92,"d":"96071"},{"v":113319.36,"d":"113319"},{"v":129379.36,"d":"129379"},{"v":139015.36,"d":"139015"},{"v":148219.36,"d":"148219"},{"v":174279.36,"d":"174279"},null,{"v":96070.92,"d":"96071"},{"v":103715.48,"d":"103715"},{"v":106927.48000000001,"d":"106927"},{"v":108340.75999999998,"d":"108341"},{"v":110799.56,"d":"110800"},{"v":119193.56,"d":"119194"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,317000,null,{"v":96424.23999999999,"d":"96424"},{"v":113640.56,"d":"113641"},{"v":129700.56,"d":"129701"},{"v":139336.56,"d":"139337"},{"v":148740.56,"d":"148741"},{"v":174800.56,"d":"174801"},null,{"v":96424.23999999999,"d":"96424"},{"v":104036.68,"d":"104037"},{"v":107248.68,"d":"107249"},{"v":108661.95999999999,"d":"108662"},{"v":111320.76000000001,"d":"111321"},{"v":119714.76000000001,"d":"119715"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,318000,null,{"v":96777.56,"d":"96778"},{"v":113961.76,"d":"113962"},{"v":130021.76,"d":"130022"},{"v":139657.75999999998,"d":"139658"},{"v":149261.75999999998,"d":"149262"},{"v":175321.75999999998,"d":"175322"},null,{"v":96777.56,"d":"96778"},{"v":104357.87999999999,"d":"104358"},{"v":107569.88,"d":"107570"},{"v":108983.15999999997,"d":"108983"},{"v":111841.95999999999,"d":"111842"},{"v":120235.95999999999,"d":"120236"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,319000,null,{"v":97130.87999999999,"d":"97131"},{"v":114282.95999999999,"d":"114283"},{"v":130342.95999999999,"d":"130343"},{"v":139978.96,"d":"139979"},{"v":149782.96,"d":"149783"},{"v":175842.96,"d":"175843"},null,{"v":97130.87999999999,"d":"97131"},{"v":104679.07999999999,"d":"104679"},{"v":107891.07999999999,"d":"107891"},{"v":109304.35999999999,"d":"109304"},{"v":112363.16,"d":"112363"},{"v":120757.16,"d":"120757"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,320000,null,{"v":97484.2,"d":"97484"},{"v":114604.15999999999,"d":"114604"},{"v":130664.15999999999,"d":"130664"},{"v":140300.16,"d":"140300"},{"v":150304.16,"d":"150304"},{"v":176364.16,"d":"176364"},null,{"v":97484.2,"d":"97484"},{"v":105000.27999999998,"d":"105000"},{"v":108212.28,"d":"108212"},{"v":109625.56,"d":"109626"},{"v":112884.36000000002,"d":"112884"},{"v":121278.36000000002,"d":"121278"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,321000,null,{"v":97837.51999999999,"d":"97838"},{"v":114925.36,"d":"114925"},{"v":130985.36,"d":"130985"},{"v":140621.36,"d":"140621"},{"v":150825.36,"d":"150825"},{"v":176885.36,"d":"176885"},null,{"v":97837.51999999999,"d":"97838"},{"v":105321.48,"d":"105321"},{"v":108533.48000000001,"d":"108533"},{"v":109946.75999999998,"d":"109947"},{"v":113405.56,"d":"113406"},{"v":121799.56,"d":"121800"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,322000,null,{"v":98190.84,"d":"98191"},{"v":115246.56,"d":"115247"},{"v":131306.56,"d":"131307"},{"v":140942.56,"d":"140943"},{"v":151346.56,"d":"151347"},{"v":177406.56,"d":"177407"},null,{"v":98190.84,"d":"98191"},{"v":105642.68,"d":"105643"},{"v":108854.68,"d":"108855"},{"v":110267.95999999999,"d":"110268"},{"v":113926.76000000001,"d":"113927"},{"v":122320.76000000001,"d":"122321"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,323000,null,{"v":98544.15999999999,"d":"98544"},{"v":115567.76,"d":"115568"},{"v":131627.75999999998,"d":"131628"},{"v":141443.75999999998,"d":"141444"},{"v":151867.75999999998,"d":"151868"},{"v":177927.75999999998,"d":"177928"},null,{"v":98544.15999999999,"d":"98544"},{"v":105963.87999999999,"d":"105964"},{"v":109175.87999999998,"d":"109176"},{"v":110769.15999999997,"d":"110769"},{"v":114447.95999999999,"d":"114448"},{"v":122841.95999999999,"d":"122842"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5011999999999825,"d":"50%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,324000,null,{"v":98897.48,"d":"98897"},{"v":115888.95999999999,"d":"115889"},{"v":131948.96,"d":"131949"},{"v":141964.96,"d":"141965"},{"v":152388.96,"d":"152389"},{"v":178448.96,"d":"178449"},null,{"v":98897.48,"d":"98897"},{"v":106285.07999999999,"d":"106285"},{"v":109497.07999999999,"d":"109497"},{"v":111290.35999999999,"d":"111290"},{"v":114969.16,"d":"114969"},{"v":123363.16,"d":"123363"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,325000,null,{"v":99250.79999999999,"d":"99251"},{"v":116210.15999999999,"d":"116210"},{"v":132270.16,"d":"132270"},{"v":142486.16,"d":"142486"},{"v":152910.16,"d":"152910"},{"v":178970.16,"d":"178970"},null,{"v":99250.79999999999,"d":"99251"},{"v":106606.27999999998,"d":"106606"},{"v":109818.28,"d":"109818"},{"v":111811.56,"d":"111812"},{"v":115490.36000000002,"d":"115490"},{"v":123884.36000000002,"d":"123884"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,326000,null,{"v":99604.12,"d":"99604"},{"v":116531.36,"d":"116531"},{"v":132591.36,"d":"132591"},{"v":143007.36,"d":"143007"},{"v":153431.36,"d":"153431"},{"v":179491.36,"d":"179491"},null,{"v":99604.12,"d":"99604"},{"v":106927.48,"d":"106927"},{"v":110139.47999999998,"d":"110139"},{"v":112332.75999999998,"d":"112333"},{"v":116011.56,"d":"116012"},{"v":124405.56,"d":"124406"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,327000,null,{"v":99957.44,"d":"99957"},{"v":116852.56,"d":"116853"},{"v":132912.56,"d":"132913"},{"v":143528.56,"d":"143529"},{"v":153952.56,"d":"153953"},{"v":180012.56,"d":"180013"},null,{"v":99957.44,"d":"99957"},{"v":107248.68,"d":"107249"},{"v":110460.68,"d":"110461"},{"v":112853.95999999999,"d":"112854"},{"v":116532.76000000001,"d":"116533"},{"v":124926.76000000001,"d":"124927"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,328000,null,{"v":100310.76,"d":"100311"},{"v":117173.76,"d":"117174"},{"v":133233.75999999998,"d":"133234"},{"v":144049.75999999998,"d":"144050"},{"v":154473.75999999998,"d":"154474"},{"v":180533.75999999998,"d":"180534"},null,{"v":100310.76,"d":"100311"},{"v":107569.87999999999,"d":"107570"},{"v":110781.87999999998,"d":"110782"},{"v":113375.15999999997,"d":"113375"},{"v":117053.95999999999,"d":"117054"},{"v":125447.95999999999,"d":"125448"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,329000,null,{"v":100664.08,"d":"100664"},{"v":117494.95999999999,"d":"117495"},{"v":133554.96,"d":"133555"},{"v":144570.96,"d":"144571"},{"v":154994.96,"d":"154995"},{"v":181054.96,"d":"181055"},null,{"v":100664.08,"d":"100664"},{"v":107891.07999999999,"d":"107891"},{"v":111103.07999999999,"d":"111103"},{"v":113896.35999999999,"d":"113896"},{"v":117575.16,"d":"117575"},{"v":125969.16,"d":"125969"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,330000,null,{"v":101017.4,"d":"101017"},{"v":117816.15999999999,"d":"117816"},{"v":133876.16,"d":"133876"},{"v":145092.16,"d":"145092"},{"v":155516.16,"d":"155516"},{"v":181576.16,"d":"181576"},null,{"v":101017.4,"d":"101017"},{"v":108212.27999999998,"d":"108212"},{"v":111424.28,"d":"111424"},{"v":114417.56,"d":"114418"},{"v":118096.36000000002,"d":"118096"},{"v":126490.36000000002,"d":"126490"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,331000,null,{"v":101370.72,"d":"101371"},{"v":118137.36,"d":"118137"},{"v":134197.36,"d":"134197"},{"v":145613.36,"d":"145613"},{"v":156037.36,"d":"156037"},{"v":182097.36,"d":"182097"},null,{"v":101370.72,"d":"101371"},{"v":108533.48,"d":"108533"},{"v":111745.47999999998,"d":"111745"},{"v":114938.75999999998,"d":"114939"},{"v":118617.56,"d":"118618"},{"v":127011.56,"d":"127012"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,332000,null,{"v":101724.04,"d":"101724"},{"v":118458.56,"d":"118459"},{"v":134518.56,"d":"134519"},{"v":146134.56,"d":"146135"},{"v":156558.56,"d":"156559"},{"v":182618.56,"d":"182619"},null,{"v":101724.04,"d":"101724"},{"v":108854.68,"d":"108855"},{"v":112066.68,"d":"112067"},{"v":115459.95999999999,"d":"115460"},{"v":119138.76000000001,"d":"119139"},{"v":127532.76000000001,"d":"127533"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,333000,null,{"v":102077.36,"d":"102077"},{"v":118779.76,"d":"118780"},{"v":134839.75999999998,"d":"134840"},{"v":146655.75999999998,"d":"146656"},{"v":157079.75999999998,"d":"157080"},{"v":183139.75999999998,"d":"183140"},null,{"v":102077.36,"d":"102077"},{"v":109175.87999999999,"d":"109176"},{"v":112387.87999999998,"d":"112388"},{"v":115981.15999999997,"d":"115981"},{"v":119659.95999999999,"d":"119660"},{"v":128053.95999999999,"d":"128054"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,334000,null,{"v":102430.68,"d":"102431"},{"v":119100.95999999999,"d":"119101"},{"v":135160.96,"d":"135161"},{"v":147176.96,"d":"147177"},{"v":157600.96,"d":"157601"},{"v":183660.96,"d":"183661"},null,{"v":102430.68,"d":"102431"},{"v":109497.07999999999,"d":"109497"},{"v":112709.07999999999,"d":"112709"},{"v":116502.35999999999,"d":"116502"},{"v":120181.16,"d":"120181"},{"v":128575.16,"d":"128575"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,335000,null,102784,{"v":119422.15999999999,"d":"119422"},{"v":135482.16,"d":"135482"},{"v":147698.16,"d":"147698"},{"v":158122.16,"d":"158122"},{"v":184182.16,"d":"184182"},null,102784,{"v":109818.27999999998,"d":"109818"},{"v":113030.28,"d":"113030"},{"v":117023.56,"d":"117024"},{"v":120702.36000000002,"d":"120702"},{"v":129096.36000000002,"d":"129096"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,336000,null,{"v":103137.31999999999,"d":"103137"},{"v":119743.36,"d":"119743"},{"v":135803.36,"d":"135803"},{"v":148219.36,"d":"148219"},{"v":158643.36,"d":"158643"},{"v":184703.36,"d":"184703"},null,{"v":103137.31999999999,"d":"103137"},{"v":110139.48,"d":"110139"},{"v":113351.47999999998,"d":"113351"},{"v":117544.75999999998,"d":"117545"},{"v":121223.56,"d":"121224"},{"v":129617.56,"d":"129618"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,337000,null,{"v":103490.64,"d":"103491"},{"v":120064.56,"d":"120065"},{"v":136124.56,"d":"136125"},{"v":148740.56,"d":"148741"},{"v":159164.56,"d":"159165"},{"v":185224.56,"d":"185225"},null,{"v":103490.64,"d":"103491"},{"v":110460.68,"d":"110461"},{"v":113672.68,"d":"113673"},{"v":118065.95999999999,"d":"118066"},{"v":121744.76000000001,"d":"121745"},{"v":130138.76000000001,"d":"130139"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,338000,null,{"v":103843.95999999999,"d":"103844"},{"v":120385.76,"d":"120386"},{"v":136445.75999999998,"d":"136446"},{"v":149261.75999999998,"d":"149262"},{"v":159685.75999999998,"d":"159686"},{"v":185745.75999999998,"d":"185746"},null,{"v":103843.95999999999,"d":"103844"},{"v":110781.87999999999,"d":"110782"},{"v":113993.87999999998,"d":"113994"},{"v":118587.15999999997,"d":"118587"},{"v":122265.95999999999,"d":"122266"},{"v":130659.95999999999,"d":"130660"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,339000,null,{"v":104197.28,"d":"104197"},{"v":120706.95999999999,"d":"120707"},{"v":136766.96,"d":"136767"},{"v":149782.96,"d":"149783"},{"v":160206.96,"d":"160207"},{"v":186266.96,"d":"186267"},null,{"v":104197.28,"d":"104197"},{"v":111103.07999999999,"d":"111103"},{"v":114315.07999999999,"d":"114315"},{"v":119108.35999999999,"d":"119108"},{"v":122787.16,"d":"122787"},{"v":131181.16,"d":"131181"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,340000,null,{"v":104550.59999999999,"d":"104551"},{"v":121028.15999999999,"d":"121028"},{"v":137088.16,"d":"137088"},{"v":150304.16,"d":"150304"},{"v":160728.16,"d":"160728"},{"v":186788.16,"d":"186788"},null,{"v":104550.59999999999,"d":"104551"},{"v":111424.27999999998,"d":"111424"},{"v":114636.28,"d":"114636"},{"v":119629.56,"d":"119630"},{"v":123308.36000000002,"d":"123308"},{"v":131702.36000000002,"d":"131702"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,341000,null,{"v":104903.92,"d":"104904"},{"v":121349.36,"d":"121349"},{"v":137409.36,"d":"137409"},{"v":150825.36,"d":"150825"},{"v":161249.36,"d":"161249"},{"v":187309.36,"d":"187309"},null,{"v":104903.92,"d":"104904"},{"v":111745.48,"d":"111745"},{"v":114957.47999999998,"d":"114957"},{"v":120150.75999999998,"d":"120151"},{"v":123829.56,"d":"123830"},{"v":132223.56,"d":"132224"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,342000,null,{"v":105257.23999999999,"d":"105257"},{"v":121670.56,"d":"121671"},{"v":137730.56,"d":"137731"},{"v":151346.56,"d":"151347"},{"v":161770.56,"d":"161771"},{"v":187830.56,"d":"187831"},null,{"v":105257.23999999999,"d":"105257"},{"v":112066.68,"d":"112067"},{"v":115278.68,"d":"115279"},{"v":120671.95999999999,"d":"120672"},{"v":124350.76000000001,"d":"124351"},{"v":132744.76,"d":"132745"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,343000,null,{"v":105610.56,"d":"105611"},{"v":121991.76,"d":"121992"},{"v":138051.75999999998,"d":"138052"},{"v":151867.75999999998,"d":"151868"},{"v":162291.75999999998,"d":"162292"},{"v":188351.75999999998,"d":"188352"},null,{"v":105610.56,"d":"105611"},{"v":112387.87999999999,"d":"112388"},{"v":115599.87999999998,"d":"115600"},{"v":121193.15999999997,"d":"121193"},{"v":124871.95999999999,"d":"124872"},{"v":133265.96,"d":"133266"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,344000,null,{"v":105963.87999999999,"d":"105964"},{"v":122312.95999999999,"d":"122313"},{"v":138372.96,"d":"138373"},{"v":152388.96,"d":"152389"},{"v":162812.96,"d":"162813"},{"v":188872.96,"d":"188873"},null,{"v":105963.87999999999,"d":"105964"},{"v":112709.07999999999,"d":"112709"},{"v":115921.07999999999,"d":"115921"},{"v":121714.35999999999,"d":"121714"},{"v":125393.16,"d":"125393"},{"v":133787.16,"d":"133787"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,345000,null,{"v":106317.2,"d":"106317"},{"v":122634.15999999999,"d":"122634"},{"v":138694.16,"d":"138694"},{"v":152910.16,"d":"152910"},{"v":163334.16,"d":"163334"},{"v":189394.16,"d":"189394"},null,{"v":106317.2,"d":"106317"},{"v":113030.27999999998,"d":"113030"},{"v":116242.28,"d":"116242"},{"v":122235.56,"d":"122236"},{"v":125914.36000000002,"d":"125914"},{"v":134308.36000000002,"d":"134308"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,346000,null,{"v":106670.51999999999,"d":"106671"},{"v":122955.36,"d":"122955"},{"v":139015.36,"d":"139015"},{"v":153431.36,"d":"153431"},{"v":163855.36,"d":"163855"},{"v":189915.36,"d":"189915"},null,{"v":106670.51999999999,"d":"106671"},{"v":113351.48,"d":"113351"},{"v":116563.47999999998,"d":"116563"},{"v":122756.75999999998,"d":"122757"},{"v":126435.56,"d":"126436"},{"v":134829.56,"d":"134830"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,347000,null,{"v":107023.84,"d":"107024"},{"v":123276.56,"d":"123277"},{"v":139336.56,"d":"139337"},{"v":153952.56,"d":"153953"},{"v":164376.56,"d":"164377"},{"v":190436.56,"d":"190437"},null,{"v":107023.84,"d":"107024"},{"v":113672.68,"d":"113673"},{"v":116884.68,"d":"116885"},{"v":123277.95999999999,"d":"123278"},{"v":126956.76000000001,"d":"126957"},{"v":135350.76,"d":"135351"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,348000,null,{"v":107377.15999999999,"d":"107377"},{"v":123597.76,"d":"123598"},{"v":139657.75999999998,"d":"139658"},{"v":154473.75999999998,"d":"154474"},{"v":164897.75999999998,"d":"164898"},{"v":190957.75999999998,"d":"190958"},null,{"v":107377.15999999999,"d":"107377"},{"v":113993.87999999999,"d":"113994"},{"v":117205.87999999998,"d":"117206"},{"v":123799.15999999997,"d":"123799"},{"v":127477.95999999999,"d":"127478"},{"v":135871.96,"d":"135872"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,349000,null,{"v":107730.48,"d":"107730"},{"v":123918.95999999999,"d":"123919"},{"v":139978.96,"d":"139979"},{"v":154994.96,"d":"154995"},{"v":165418.96,"d":"165419"},{"v":191478.96,"d":"191479"},null,{"v":107730.48,"d":"107730"},{"v":114315.07999999999,"d":"114315"},{"v":117527.07999999999,"d":"117527"},{"v":124320.35999999999,"d":"124320"},{"v":127999.16,"d":"127999"},{"v":136393.16,"d":"136393"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,350000,null,{"v":108083.79999999999,"d":"108084"},{"v":124240.15999999999,"d":"124240"},{"v":140300.16,"d":"140300"},{"v":155516.16,"d":"155516"},{"v":165940.16,"d":"165940"},{"v":192000.16,"d":"192000"},null,{"v":108083.79999999999,"d":"108084"},{"v":114636.27999999998,"d":"114636"},{"v":117848.28,"d":"117848"},{"v":124841.56,"d":"124842"},{"v":128520.36000000002,"d":"128520"},{"v":136914.36000000002,"d":"136914"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,351000,null,{"v":108437.12,"d":"108437"},{"v":124561.36,"d":"124561"},{"v":140621.36,"d":"140621"},{"v":156037.36,"d":"156037"},{"v":166461.36,"d":"166461"},{"v":192521.36,"d":"192521"},null,{"v":108437.12,"d":"108437"},{"v":114957.48,"d":"114957"},{"v":118169.47999999998,"d":"118169"},{"v":125362.75999999998,"d":"125363"},{"v":129041.56,"d":"129042"},{"v":137435.56,"d":"137436"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,352000,null,{"v":108790.44,"d":"108790"},{"v":124882.56,"d":"124883"},{"v":140942.56,"d":"140943"},{"v":156558.56,"d":"156559"},{"v":166982.56,"d":"166983"},{"v":193042.56,"d":"193043"},null,{"v":108790.44,"d":"108790"},{"v":115278.68,"d":"115279"},{"v":118490.68,"d":"118491"},{"v":125883.95999999999,"d":"125884"},{"v":129562.76000000001,"d":"129563"},{"v":137956.76,"d":"137957"},null,{"v":0.35332000000000696,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,353000,null,{"v":109143.76,"d":"109144"},{"v":125203.76,"d":"125204"},{"v":141443.75999999998,"d":"141444"},{"v":157079.75999999998,"d":"157080"},{"v":167503.75999999998,"d":"167504"},{"v":193563.75999999998,"d":"193564"},null,{"v":109143.76,"d":"109144"},{"v":115599.87999999999,"d":"115600"},{"v":118991.87999999998,"d":"118992"},{"v":126405.15999999997,"d":"126405"},{"v":130083.95999999999,"d":"130084"},{"v":138477.96,"d":"138478"},null,{"v":0.3533199999999924,"d":"35%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5011999999999825,"d":"50%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,354000,null,{"v":109464.95999999999,"d":"109465"},{"v":125524.95999999999,"d":"125525"},{"v":141964.96,"d":"141965"},{"v":157600.96,"d":"157601"},{"v":168024.96,"d":"168025"},{"v":194084.96,"d":"194085"},null,{"v":109464.95999999999,"d":"109465"},{"v":115921.07999999999,"d":"115921"},{"v":119513.07999999999,"d":"119513"},{"v":126926.35999999999,"d":"126926"},{"v":130605.16,"d":"130605"},{"v":138999.16,"d":"138999"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,355000,null,{"v":109786.15999999999,"d":"109786"},{"v":125846.15999999999,"d":"125846"},{"v":142486.16,"d":"142486"},{"v":158122.16,"d":"158122"},{"v":168546.16,"d":"168546"},{"v":194606.16,"d":"194606"},null,{"v":109786.15999999999,"d":"109786"},{"v":116242.27999999998,"d":"116242"},{"v":120034.28,"d":"120034"},{"v":127447.56,"d":"127448"},{"v":131126.36000000002,"d":"131126"},{"v":139520.36000000002,"d":"139520"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,356000,null,{"v":110107.36,"d":"110107"},{"v":126167.36,"d":"126167"},{"v":143007.36,"d":"143007"},{"v":158643.36,"d":"158643"},{"v":169067.36,"d":"169067"},{"v":195127.36,"d":"195127"},null,{"v":110107.36,"d":"110107"},{"v":116563.48,"d":"116563"},{"v":120555.47999999998,"d":"120555"},{"v":127968.75999999998,"d":"127969"},{"v":131647.56,"d":"131648"},{"v":140041.56,"d":"140042"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,357000,null,{"v":110428.56,"d":"110429"},{"v":126488.56,"d":"126489"},{"v":143528.56,"d":"143529"},{"v":159164.56,"d":"159165"},{"v":169588.56,"d":"169589"},{"v":195648.56,"d":"195649"},null,{"v":110428.56,"d":"110429"},{"v":116884.68,"d":"116885"},{"v":121076.68,"d":"121077"},{"v":128489.95999999999,"d":"128490"},{"v":132168.76,"d":"132169"},{"v":140562.76,"d":"140563"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,358000,null,{"v":110749.76,"d":"110750"},{"v":126809.76,"d":"126810"},{"v":144049.75999999998,"d":"144050"},{"v":159685.75999999998,"d":"159686"},{"v":170109.75999999998,"d":"170110"},{"v":196169.75999999998,"d":"196170"},null,{"v":110749.76,"d":"110750"},{"v":117205.87999999999,"d":"117206"},{"v":121597.87999999998,"d":"121598"},{"v":129011.15999999997,"d":"129011"},{"v":132689.96,"d":"132690"},{"v":141083.96,"d":"141084"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,359000,null,{"v":111070.95999999999,"d":"111071"},{"v":127130.95999999999,"d":"127131"},{"v":144570.96,"d":"144571"},{"v":160206.96,"d":"160207"},{"v":170630.96,"d":"170631"},{"v":196690.96,"d":"196691"},null,{"v":111070.95999999999,"d":"111071"},{"v":117527.07999999999,"d":"117527"},{"v":122119.07999999999,"d":"122119"},{"v":129532.35999999999,"d":"129532"},{"v":133211.16,"d":"133211"},{"v":141605.16,"d":"141605"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,360000,null,{"v":111392.15999999999,"d":"111392"},{"v":127452.15999999999,"d":"127452"},{"v":145092.16,"d":"145092"},{"v":160728.16,"d":"160728"},{"v":171152.16,"d":"171152"},{"v":197212.16,"d":"197212"},null,{"v":111392.15999999999,"d":"111392"},{"v":117848.27999999998,"d":"117848"},{"v":122640.28,"d":"122640"},{"v":130053.56,"d":"130054"},{"v":133732.36000000002,"d":"133732"},{"v":142126.36000000002,"d":"142126"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,361000,null,{"v":111713.36,"d":"111713"},{"v":127773.36,"d":"127773"},{"v":145613.36,"d":"145613"},{"v":161249.36,"d":"161249"},{"v":171673.36,"d":"171673"},{"v":197733.36,"d":"197733"},null,{"v":111713.36,"d":"111713"},{"v":118169.48,"d":"118169"},{"v":123161.47999999998,"d":"123161"},{"v":130574.75999999998,"d":"130575"},{"v":134253.56,"d":"134254"},{"v":142647.56,"d":"142648"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,362000,null,{"v":112034.56,"d":"112035"},{"v":128094.56,"d":"128095"},{"v":146134.56,"d":"146135"},{"v":161770.56,"d":"161771"},{"v":172194.56,"d":"172195"},{"v":198254.56,"d":"198255"},null,{"v":112034.56,"d":"112035"},{"v":118490.68,"d":"118491"},{"v":123682.68,"d":"123683"},{"v":131095.96,"d":"131096"},{"v":134774.76,"d":"134775"},{"v":143168.76,"d":"143169"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,363000,null,{"v":112355.76,"d":"112356"},{"v":128415.76,"d":"128416"},{"v":146655.75999999998,"d":"146656"},{"v":162291.75999999998,"d":"162292"},{"v":172715.75999999998,"d":"172716"},{"v":198775.75999999998,"d":"198776"},null,{"v":112355.76,"d":"112356"},{"v":118811.87999999999,"d":"118812"},{"v":124203.87999999998,"d":"124204"},{"v":131617.15999999997,"d":"131617"},{"v":135295.96,"d":"135296"},{"v":143689.96,"d":"143690"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,364000,null,{"v":112676.95999999999,"d":"112677"},{"v":128736.95999999999,"d":"128737"},{"v":147176.96,"d":"147177"},{"v":162812.96,"d":"162813"},{"v":173236.96,"d":"173237"},{"v":199296.96,"d":"199297"},null,{"v":112676.95999999999,"d":"112677"},{"v":119133.07999999999,"d":"119133"},{"v":124725.07999999999,"d":"124725"},{"v":132138.36,"d":"132138"},{"v":135817.16,"d":"135817"},{"v":144211.16,"d":"144211"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,365000,null,{"v":112998.15999999999,"d":"112998"},{"v":129058.15999999999,"d":"129058"},{"v":147698.16,"d":"147698"},{"v":163334.16,"d":"163334"},{"v":173758.16,"d":"173758"},{"v":199818.16,"d":"199818"},null,{"v":112998.15999999999,"d":"112998"},{"v":119454.27999999998,"d":"119454"},{"v":125246.28,"d":"125246"},{"v":132659.56,"d":"132660"},{"v":136338.36000000002,"d":"136338"},{"v":144732.36000000002,"d":"144732"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,366000,null,{"v":113319.36,"d":"113319"},{"v":129379.36,"d":"129379"},{"v":148219.36,"d":"148219"},{"v":163855.36,"d":"163855"},{"v":174279.36,"d":"174279"},{"v":200339.36,"d":"200339"},null,{"v":113319.36,"d":"113319"},{"v":119775.48,"d":"119775"},{"v":125767.47999999998,"d":"125767"},{"v":133180.75999999998,"d":"133181"},{"v":136859.56,"d":"136860"},{"v":145253.56,"d":"145254"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,367000,null,{"v":113640.56,"d":"113641"},{"v":129700.56,"d":"129701"},{"v":148740.56,"d":"148741"},{"v":164376.56,"d":"164377"},{"v":174800.56,"d":"174801"},{"v":200860.56,"d":"200861"},null,{"v":113640.56,"d":"113641"},{"v":120096.68,"d":"120097"},{"v":126288.68,"d":"126289"},{"v":133701.96,"d":"133702"},{"v":137380.76,"d":"137381"},{"v":145774.76,"d":"145775"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,368000,null,{"v":113961.76,"d":"113962"},{"v":130021.76,"d":"130022"},{"v":149261.75999999998,"d":"149262"},{"v":164897.75999999998,"d":"164898"},{"v":175321.75999999998,"d":"175322"},{"v":201381.75999999998,"d":"201382"},null,{"v":113961.76,"d":"113962"},{"v":120417.87999999999,"d":"120418"},{"v":126809.87999999998,"d":"126810"},{"v":134223.15999999997,"d":"134223"},{"v":137901.96,"d":"137902"},{"v":146295.96,"d":"146296"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,369000,null,{"v":114282.95999999999,"d":"114283"},{"v":130342.95999999999,"d":"130343"},{"v":149782.96,"d":"149783"},{"v":165418.96,"d":"165419"},{"v":175842.96,"d":"175843"},{"v":201902.96,"d":"201903"},null,{"v":114282.95999999999,"d":"114283"},{"v":120739.07999999999,"d":"120739"},{"v":127331.07999999999,"d":"127331"},{"v":134744.36,"d":"134744"},{"v":138423.16,"d":"138423"},{"v":146817.16,"d":"146817"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,370000,null,{"v":114604.15999999999,"d":"114604"},{"v":130664.15999999999,"d":"130664"},{"v":150304.16,"d":"150304"},{"v":165940.16,"d":"165940"},{"v":176364.16,"d":"176364"},{"v":202424.16,"d":"202424"},null,{"v":114604.15999999999,"d":"114604"},{"v":121060.27999999998,"d":"121060"},{"v":127852.28,"d":"127852"},{"v":135265.56,"d":"135266"},{"v":138944.36000000002,"d":"138944"},{"v":147338.36000000002,"d":"147338"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,371000,null,{"v":114925.36,"d":"114925"},{"v":130985.36,"d":"130985"},{"v":150825.36,"d":"150825"},{"v":166461.36,"d":"166461"},{"v":176885.36,"d":"176885"},{"v":202945.36,"d":"202945"},null,{"v":114925.36,"d":"114925"},{"v":121381.48,"d":"121381"},{"v":128373.47999999998,"d":"128373"},{"v":135786.75999999998,"d":"135787"},{"v":139465.56,"d":"139466"},{"v":147859.56,"d":"147860"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,372000,null,{"v":115246.56,"d":"115247"},{"v":131306.56,"d":"131307"},{"v":151346.56,"d":"151347"},{"v":166982.56,"d":"166983"},{"v":177406.56,"d":"177407"},{"v":203466.56,"d":"203467"},null,{"v":115246.56,"d":"115247"},{"v":121702.68,"d":"121703"},{"v":128894.68,"d":"128895"},{"v":136307.96,"d":"136308"},{"v":139986.76,"d":"139987"},{"v":148380.76,"d":"148381"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.3211999999999971,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,373000,null,{"v":115567.76,"d":"115568"},{"v":131627.75999999998,"d":"131628"},{"v":151867.75999999998,"d":"151868"},{"v":167503.75999999998,"d":"167504"},{"v":177927.75999999998,"d":"177928"},{"v":203987.75999999998,"d":"203988"},null,{"v":115567.76,"d":"115568"},{"v":122023.87999999998,"d":"122024"},{"v":129415.87999999998,"d":"129416"},{"v":136829.15999999997,"d":"136829"},{"v":140507.96,"d":"140508"},{"v":148901.96,"d":"148902"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,374000,null,{"v":115888.95999999999,"d":"115889"},{"v":131948.96,"d":"131949"},{"v":152388.96,"d":"152389"},{"v":168024.96,"d":"168025"},{"v":178448.96,"d":"178449"},{"v":204508.96,"d":"204509"},null,{"v":115888.95999999999,"d":"115889"},{"v":122345.07999999999,"d":"122345"},{"v":129937.07999999999,"d":"129937"},{"v":137350.36,"d":"137350"},{"v":141029.16,"d":"141029"},{"v":149423.16,"d":"149423"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,375000,null,{"v":116210.15999999999,"d":"116210"},{"v":132270.16,"d":"132270"},{"v":152910.16,"d":"152910"},{"v":168546.16,"d":"168546"},{"v":178970.16,"d":"178970"},{"v":205030.16,"d":"205030"},null,{"v":116210.15999999999,"d":"116210"},{"v":122666.28,"d":"122666"},{"v":130458.28,"d":"130458"},{"v":137871.56,"d":"137872"},{"v":141550.36000000002,"d":"141550"},{"v":149944.36000000002,"d":"149944"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,376000,null,{"v":116531.36,"d":"116531"},{"v":132591.36,"d":"132591"},{"v":153431.36,"d":"153431"},{"v":169067.36,"d":"169067"},{"v":179491.36,"d":"179491"},{"v":205551.36,"d":"205551"},null,{"v":116531.36,"d":"116531"},{"v":122987.47999999998,"d":"122987"},{"v":130979.47999999998,"d":"130979"},{"v":138392.75999999998,"d":"138393"},{"v":142071.56,"d":"142072"},{"v":150465.56,"d":"150466"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,377000,null,{"v":116852.56,"d":"116853"},{"v":132912.56,"d":"132913"},{"v":153952.56,"d":"153953"},{"v":169588.56,"d":"169589"},{"v":180012.56,"d":"180013"},{"v":206072.56,"d":"206073"},null,{"v":116852.56,"d":"116853"},{"v":123308.68,"d":"123309"},{"v":131500.68,"d":"131501"},{"v":138913.96,"d":"138914"},{"v":142592.76,"d":"142593"},{"v":150986.76,"d":"150987"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,378000,null,{"v":117173.76,"d":"117174"},{"v":133233.75999999998,"d":"133234"},{"v":154473.75999999998,"d":"154474"},{"v":170109.75999999998,"d":"170110"},{"v":180533.75999999998,"d":"180534"},{"v":206593.75999999998,"d":"206594"},null,{"v":117173.76,"d":"117174"},{"v":123629.87999999998,"d":"123630"},{"v":132021.87999999998,"d":"132022"},{"v":139435.15999999997,"d":"139435"},{"v":143113.96,"d":"143114"},{"v":151507.96,"d":"151508"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,379000,null,{"v":117494.95999999999,"d":"117495"},{"v":133554.96,"d":"133555"},{"v":154994.96,"d":"154995"},{"v":170630.96,"d":"170631"},{"v":181054.96,"d":"181055"},{"v":207114.96,"d":"207115"},null,{"v":117494.95999999999,"d":"117495"},{"v":123951.07999999999,"d":"123951"},{"v":132543.08,"d":"132543"},{"v":139956.36,"d":"139956"},{"v":143635.16,"d":"143635"},{"v":152029.16,"d":"152029"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,380000,null,{"v":117816.15999999999,"d":"117816"},{"v":133876.16,"d":"133876"},{"v":155516.16,"d":"155516"},{"v":171152.16,"d":"171152"},{"v":181576.16,"d":"181576"},{"v":207636.16,"d":"207636"},null,{"v":117816.15999999999,"d":"117816"},{"v":124272.28,"d":"124272"},{"v":133064.28,"d":"133064"},{"v":140477.56,"d":"140478"},{"v":144156.36000000002,"d":"144156"},{"v":152550.36000000002,"d":"152550"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,381000,null,{"v":118137.36,"d":"118137"},{"v":134197.36,"d":"134197"},{"v":156037.36,"d":"156037"},{"v":171673.36,"d":"171673"},{"v":182097.36,"d":"182097"},{"v":208157.36,"d":"208157"},null,{"v":118137.36,"d":"118137"},{"v":124593.47999999998,"d":"124593"},{"v":133585.47999999998,"d":"133585"},{"v":140998.75999999998,"d":"140999"},{"v":144677.56,"d":"144678"},{"v":153071.56,"d":"153072"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,382000,null,{"v":118458.56,"d":"118459"},{"v":134518.56,"d":"134519"},{"v":156558.56,"d":"156559"},{"v":172194.56,"d":"172195"},{"v":182618.56,"d":"182619"},{"v":208678.56,"d":"208679"},null,{"v":118458.56,"d":"118459"},{"v":124914.68,"d":"124915"},{"v":134106.68,"d":"134107"},{"v":141519.96,"d":"141520"},{"v":145198.76,"d":"145199"},{"v":153592.76,"d":"153593"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,383000,null,{"v":118779.76,"d":"118780"},{"v":134839.75999999998,"d":"134840"},{"v":157079.75999999998,"d":"157080"},{"v":172715.75999999998,"d":"172716"},{"v":183139.75999999998,"d":"183140"},{"v":209199.75999999998,"d":"209200"},null,{"v":118779.76,"d":"118780"},{"v":125235.87999999998,"d":"125236"},{"v":134627.87999999998,"d":"134628"},{"v":142041.15999999997,"d":"142041"},{"v":145719.96,"d":"145720"},{"v":154113.96,"d":"154114"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,384000,null,{"v":119100.95999999999,"d":"119101"},{"v":135160.96,"d":"135161"},{"v":157600.96,"d":"157601"},{"v":173236.96,"d":"173237"},{"v":183660.96,"d":"183661"},{"v":209720.96,"d":"209721"},null,{"v":119100.95999999999,"d":"119101"},{"v":125557.07999999999,"d":"125557"},{"v":135149.08,"d":"135149"},{"v":142562.36,"d":"142562"},{"v":146241.16,"d":"146241"},{"v":154635.16,"d":"154635"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,385000,null,{"v":119422.15999999999,"d":"119422"},{"v":135482.16,"d":"135482"},{"v":158122.16,"d":"158122"},{"v":173758.16,"d":"173758"},{"v":184182.16,"d":"184182"},{"v":210242.16,"d":"210242"},null,{"v":119422.15999999999,"d":"119422"},{"v":125878.28,"d":"125878"},{"v":135670.28,"d":"135670"},{"v":143083.56,"d":"143084"},{"v":146762.36000000002,"d":"146762"},{"v":155156.36000000002,"d":"155156"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,386000,null,{"v":119743.36,"d":"119743"},{"v":135803.36,"d":"135803"},{"v":158643.36,"d":"158643"},{"v":174279.36,"d":"174279"},{"v":184703.36,"d":"184703"},{"v":210763.36,"d":"210763"},null,{"v":119743.36,"d":"119743"},{"v":126199.47999999998,"d":"126199"},{"v":136191.47999999998,"d":"136191"},{"v":143604.75999999998,"d":"143605"},{"v":147283.56,"d":"147284"},{"v":155677.56,"d":"155678"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,387000,null,{"v":120064.56,"d":"120065"},{"v":136124.56,"d":"136125"},{"v":159164.56,"d":"159165"},{"v":174800.56,"d":"174801"},{"v":185224.56,"d":"185225"},{"v":211284.56,"d":"211285"},null,{"v":120064.56,"d":"120065"},{"v":126520.68,"d":"126521"},{"v":136712.68,"d":"136713"},{"v":144125.96,"d":"144126"},{"v":147804.76,"d":"147805"},{"v":156198.76,"d":"156199"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,388000,null,{"v":120385.76,"d":"120386"},{"v":136445.75999999998,"d":"136446"},{"v":159685.75999999998,"d":"159686"},{"v":175321.75999999998,"d":"175322"},{"v":185745.75999999998,"d":"185746"},{"v":211805.75999999998,"d":"211806"},null,{"v":120385.76,"d":"120386"},{"v":126841.87999999998,"d":"126842"},{"v":137233.87999999998,"d":"137234"},{"v":144647.15999999997,"d":"144647"},{"v":148325.96,"d":"148326"},{"v":156719.96,"d":"156720"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,389000,null,{"v":120706.95999999999,"d":"120707"},{"v":136766.96,"d":"136767"},{"v":160206.96,"d":"160207"},{"v":175842.96,"d":"175843"},{"v":186266.96,"d":"186267"},{"v":212326.96,"d":"212327"},null,{"v":120706.95999999999,"d":"120707"},{"v":127163.07999999999,"d":"127163"},{"v":137755.08,"d":"137755"},{"v":145168.36,"d":"145168"},{"v":148847.16,"d":"148847"},{"v":157241.16,"d":"157241"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,390000,null,{"v":121028.15999999999,"d":"121028"},{"v":137088.16,"d":"137088"},{"v":160728.16,"d":"160728"},{"v":176364.16,"d":"176364"},{"v":186788.16,"d":"186788"},{"v":212848.16,"d":"212848"},null,{"v":121028.15999999999,"d":"121028"},{"v":127484.28,"d":"127484"},{"v":138276.28,"d":"138276"},{"v":145689.56,"d":"145690"},{"v":149368.36000000002,"d":"149368"},{"v":157762.36000000002,"d":"157762"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,391000,null,{"v":121349.36,"d":"121349"},{"v":137409.36,"d":"137409"},{"v":161249.36,"d":"161249"},{"v":176885.36,"d":"176885"},{"v":187309.36,"d":"187309"},{"v":213369.36,"d":"213369"},null,{"v":121349.36,"d":"121349"},{"v":127805.47999999998,"d":"127805"},{"v":138797.47999999998,"d":"138797"},{"v":146210.75999999998,"d":"146211"},{"v":149889.56,"d":"149890"},{"v":158283.56,"d":"158284"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,392000,null,{"v":121670.56,"d":"121671"},{"v":137730.56,"d":"137731"},{"v":161770.56,"d":"161771"},{"v":177406.56,"d":"177407"},{"v":187830.56,"d":"187831"},{"v":213890.56,"d":"213891"},null,{"v":121670.56,"d":"121671"},{"v":128126.68,"d":"128127"},{"v":139318.68,"d":"139319"},{"v":146731.96,"d":"146732"},{"v":150410.76,"d":"150411"},{"v":158804.76,"d":"158805"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,393000,null,{"v":121991.76,"d":"121992"},{"v":138051.75999999998,"d":"138052"},{"v":162291.75999999998,"d":"162292"},{"v":177927.75999999998,"d":"177928"},{"v":188351.75999999998,"d":"188352"},{"v":214411.75999999998,"d":"214412"},null,{"v":121991.76,"d":"121992"},{"v":128447.87999999998,"d":"128448"},{"v":139839.87999999998,"d":"139840"},{"v":147253.15999999997,"d":"147253"},{"v":150931.96,"d":"150932"},{"v":159325.96,"d":"159326"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,394000,null,{"v":122312.95999999999,"d":"122313"},{"v":138372.96,"d":"138373"},{"v":162812.96,"d":"162813"},{"v":178448.96,"d":"178449"},{"v":188872.96,"d":"188873"},{"v":214932.96,"d":"214933"},null,{"v":122312.95999999999,"d":"122313"},{"v":128769.07999999999,"d":"128769"},{"v":140361.08,"d":"140361"},{"v":147774.36,"d":"147774"},{"v":151453.16,"d":"151453"},{"v":159847.16,"d":"159847"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,395000,null,{"v":122634.15999999999,"d":"122634"},{"v":138694.16,"d":"138694"},{"v":163334.16,"d":"163334"},{"v":178970.16,"d":"178970"},{"v":189394.16,"d":"189394"},{"v":215454.16,"d":"215454"},null,{"v":122634.15999999999,"d":"122634"},{"v":129090.28,"d":"129090"},{"v":140882.28,"d":"140882"},{"v":148295.56,"d":"148296"},{"v":151974.36000000002,"d":"151974"},{"v":160368.36000000002,"d":"160368"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,396000,null,{"v":122955.36,"d":"122955"},{"v":139015.36,"d":"139015"},{"v":163855.36,"d":"163855"},{"v":179491.36,"d":"179491"},{"v":189915.36,"d":"189915"},{"v":215975.36,"d":"215975"},null,{"v":122955.36,"d":"122955"},{"v":129411.47999999998,"d":"129411"},{"v":141403.47999999998,"d":"141403"},{"v":148816.75999999998,"d":"148817"},{"v":152495.56,"d":"152496"},{"v":160889.56,"d":"160890"},null,{"v":0.32120000000001164,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,397000,null,{"v":123276.56,"d":"123277"},{"v":139336.56,"d":"139337"},{"v":164376.56,"d":"164377"},{"v":180012.56,"d":"180013"},{"v":190436.56,"d":"190437"},{"v":216496.56,"d":"216497"},null,{"v":123276.56,"d":"123277"},{"v":129732.68,"d":"129733"},{"v":141924.68,"d":"141925"},{"v":149337.96,"d":"149338"},{"v":153016.76,"d":"153017"},{"v":161410.76,"d":"161411"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,398000,null,{"v":123597.76,"d":"123598"},{"v":139657.75999999998,"d":"139658"},{"v":164897.75999999998,"d":"164898"},{"v":180533.75999999998,"d":"180534"},{"v":190957.75999999998,"d":"190958"},{"v":217017.75999999998,"d":"217018"},null,{"v":123597.76,"d":"123598"},{"v":130053.87999999998,"d":"130054"},{"v":142445.87999999998,"d":"142446"},{"v":149859.15999999997,"d":"149859"},{"v":153537.96,"d":"153538"},{"v":161931.96,"d":"161932"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32119999999998256,"d":"32%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"},{"v":0.5211999999999826,"d":"52%"}]
[null,399000,null,{"v":123918.95999999999,"d":"123919"},{"v":139978.96,"d":"139979"},{"v":165418.96,"d":"165419"},{"v":181054.96,"d":"181055"},{"v":191478.96,"d":"191479"},{"v":217538.96,"d":"217539"},null,{"v":123918.95999999999,"d":"123919"},{"v":130375.07999999999,"d":"130375"},{"v":142967.08,"d":"142967"},{"v":150380.36,"d":"150380"},{"v":154059.16,"d":"154059"},{"v":162453.16,"d":"162453"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]
[null,400000,null,{"v":124240.15999999999,"d":"124240"},{"v":140300.16,"d":"140300"},{"v":165940.16,"d":"165940"},{"v":181576.16,"d":"181576"},{"v":192000.16,"d":"192000"},{"v":218060.16,"d":"218060"},null,{"v":124240.15999999999,"d":"124240"},{"v":130696.28,"d":"130696"},{"v":143488.28,"d":"143488"},{"v":150901.56,"d":"150902"},{"v":154580.36000000002,"d":"154580"},{"v":162974.36000000002,"d":"162974"},null,{"v":0.3211999999999971,"d":"32%"},{"v":0.32120000000001164,"d":"32%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"},{"v":0.5212000000000117,"d":"52%"}]

{"sheet":"Grundavdrag","index":5,"n_rows":402,"n_cols":7,"rows_kept":402}
["Månadsinkomst","Årsinkomst","Grundavdrag","Höjd skatt vid avskaffat grundavdrag","Höjd skatt per månad","Nettoinkomst med grundavdrag","Nettoinkomst utan grundavdrag"]
[{"$f":"B2/12","v":0},0,{"$f":"GRUNDAVDRAG(B2)","v":0},{"$f":"C2*Deltagandeskatter!$B$2","v":0},{"$f":"D2/12","v":0},{"$f":"(B2-(B2-C2)*Deltagandeskatter!$B$2)/12","v":0},{"$f":"(1-Deltagandeskatter!$B$2)*B2/12","v":0}]
[{"$f":"B3/12","v":{"v":83.33333333333333,"d":"83"}},1000,{"$f":"GRUNDAVDRAG(B3)","v":1000},{"$f":"C3*Deltagandeskatter!$B$2","v":{"v":321.2,"d":"321"}},{"$f":"D3/12","v":{"v":26.766666666666666,"d":"27"}},{"$f":"(B3-(B3-C3)*Deltagandeskatter!$B$2)/12","v":{"v":83.33333333333333,"d":"83"}},{"$f":"(1-Deltagandeskatter!$B$2)*B3/12","v":{"v":56.56666666666667,"d":"57"}}]
[{"v":166.66666666666666,"d":"167"},2000,2000,{"$f":"C4*Deltagandeskatter!$B$2","v":{"v":642.4,"d":"642"}},{"v":53.53333333333333,"d":"54"},{"$f":"(B4-(B4-C4)*Deltagandeskatter!$B$2)/12","v":{"v":166.66666666666666,"d":"167"}},{"$f":"(1-Deltagandeskatter!$B$2)*B4/12","v":{"v":113.13333333333334,"d":"113"}}]
[250,3000,3000,{"$f":"C5*Deltagandeskatter!$B$2","v":{"v":963.5999999999999,"d":"964"}},{"v":80.3,"d":"80"},{"$f":"(B5-(B5-C5)*Deltagandeskatter!$B$2)/12","v":250},{"$f":"(1-Deltagandeskatter!$B$2)*B5/12","v":{"v":169.70000000000002,"d":"170"}}]
[{"v":333.3333333333333,"d":"333"},4000,4000,{"$f":"C6*Deltagandeskatter!$B$2","v":{"v":1284.8,"d":"1285"}},{"v":107.06666666666666,"d":"107"},{"$f":"(B6-(B6-C6)*Deltagandeskatter!$B$2)/12","v":{"v":333.3333333333333,"d":"333"}},{"$f":"(1-Deltagandeskatter!$B$2)*B6/12","v":{"v":226.26666666666668,"d":"226"}}]
[{"v":416.6666666666667,"d":"417"},5000,5000,{"$f":"C7*Deltagandeskatter!$B$2","v":1606},{"v":133.83333333333334,"d":"134"},{"$f":"(B7-(B7-C7)*Deltagandeskatter!$B$2)/12","v":{"v":416.6666666666667,"d":"417"}},{"$f":"(1-Deltagandeskatter!$B$2)*B7/12","v":{"v":282.83333333333337,"d":"283"}}]
[500,6000,6000,{"$f":"C8*Deltagandeskatter!$B$2","v":{"v":1927.1999999999998,"d":"1927"}},{"v":160.6,"d":"161"},{"$f":"(B8-(B8-C8)*Deltagandeskatter!$B$2)/12","v":500},{"$f":"(1-Deltagandeskatter!$B$2)*B8/12","v":{"v":339.40000000000003,"d":"339"}}]
[{"v":583.3333333333334,"d":"583"},7000,7000,{"$f":"C9*Deltagandeskatter!$B$2","v":{"v":2248.4,"d":"2248"}},{"v":187.36666666666667,"d":"187"},{"$f":"(B9-(B9-C9)*Deltagandeskatter!$B$2)/12","v":{"v":583.3333333333334,"d":"583"}},{"$f":"(1-Deltagandeskatter!$B$2)*B9/12","v":{"v":395.9666666666667,"d":"396"}}]
[{"v":666.6666666666666,"d":"667"},8000,8000,{"$f":"C10*Deltagandeskatter!$B$2","v":{"v":2569.6,"d":"2570"}},{"v":214.13333333333333,"d":"214"},{"$f":"(B10-(B10-C10)*Deltagandeskatter!$B$2)/12","v":{"v":666.6666666666666,"d":"667"}},{"$f":"(1-Deltagandeskatter!$B$2)*B10/12","v":{"v":452.53333333333336,"d":"453"}}]
[750,9000,9000,{"$f":"C11*Deltagandeskatter!$B$2","v":{"v":2890.7999999999997,"d":"2891"}},{"v":240.89999999999998,"d":"241"},{"$f":"(B11-(B11-C11)*Deltagandeskatter!$B$2)/12","v":750},{"$f":"(1-Deltagandeskatter!$B$2)*B11/12","v":{"v":509.1000000000001,"d":"509"}}]
[{"v":833.3333333333334,"d":"833"},10000,10000,{"$f":"C12*Deltagandeskatter!$B$2","v":3212},{"v":267.6666666666667,"d":"268"},{"$f":"(B12-(B12-C12)*Deltagandeskatter!$B$2)/12","v":{"v":833.3333333333334,"d":"833"}},{"$f":"(1-Deltagandeskatter!$B$2)*B12/12","v":{"v":565.6666666666667,"d":"566"}}]
[{"v":916.6666666666666,"d":"917"},11000,11000,{"$f":"C13*Deltagandeskatter!$B$2","v":{"v":3533.2,"d":"3533"}},{"v":294.43333333333334,"d":"294"},{"$f":"(B13-(B13-C13)*Deltagandeskatter!$B$2)/12","v":{"v":916.6666666666666,"d":"917"}},{"$f":"(1-Deltagandeskatter!$B$2)*B13/12","v":{"v":622.2333333333335,"d":"622"}}]
[1000,12000,12000,{"$f":"C14*Deltagandeskatter!$B$2","v":{"v":3854.3999999999996,"d":"3854"}},{"v":321.2,"d":"321"},{"$f":"(B14-(B14-C14)*Deltagandeskatter!$B$2)/12","v":1000},{"$f":"(1-Deltagandeskatter!$B$2)*B14/12","v":{"v":678.8000000000001,"d":"679"}}]
[{"v":1083.3333333333333,"d":"1083"},13000,13000,{"$f":"C15*Deltagandeskatter!$B$2","v":{"v":4175.599999999999,"d":"4176"}},{"v":347.96666666666664,"d":"348"},{"$f":"(B15-(B15-C15)*Deltagandeskatter!$B$2)/12","v":{"v":1083.3333333333333,"d":"1083"}},{"$f":"(1-Deltagandeskatter!$B$2)*B15/12","v":{"v":735.3666666666668,"d":"735"}}]
[{"v":1166.6666666666667,"d":"1167"},14000,14000,{"$f":"C16*Deltagandeskatter!$B$2","v":{"v":4496.8,"d":"4497"}},{"v":374.73333333333335,"d":"375"},{"$f":"(B16-(B16-C16)*Deltagandeskatter!$B$2)/12","v":{"v":1166.6666666666667,"d":"1167"}},{"$f":"(1-Deltagandeskatter!$B$2)*B16/12","v":{"v":791.9333333333334,"d":"792"}}]
[1250,15000,15000,{"$f":"C17*Deltagandeskatter!$B$2","v":4818},{"v":401.5,"d":"402"},{"$f":"(B17-(B17-C17)*Deltagandeskatter!$B$2)/12","v":1250},{"$f":"(1-Deltagandeskatter!$B$2)*B17/12","v":{"v":848.5000000000001,"d":"849"}}]
[{"v":1333.3333333333333,"d":"1333"},16000,16000,{"$f":"C18*Deltagandeskatter!$B$2","v":{"v":5139.2,"d":"5139"}},{"v":428.26666666666665,"d":"428"},{"$f":"(B18-(B18-C18)*Deltagandeskatter!$B$2)/12","v":{"v":1333.3333333333333,"d":"1333"}},{"$f":"(1-Deltagandeskatter!$B$2)*B18/12","v":{"v":905.0666666666667,"d":"905"}}]
[{"v":1416.6666666666667,"d":"1417"},17000,17000,{"$f":"C19*Deltagandeskatter!$B$2","v":{"v":5460.4,"d":"5460"}},{"v":455.0333333333333,"d":"455"},{"$f":"(B19-(B19-C19)*Deltagandeskatter!$B$2)/12","v":{"v":1416.6666666666667,"d":"1417"}},{"$f":"(1-Deltagandeskatter!$B$2)*B19/12","v":{"v":961.6333333333333,"d":"962"}}]
[1500,18000,18000,{"$f":"C20*Deltagandeskatter!$B$2","v":{"v":5781.599999999999,"d":"5782"}},{"v":481.79999999999995,"d":"482"},{"$f":"(B20-(B20-C20)*Deltagandeskatter!$B$2)/12","v":1500},{"$f":"(1-Deltagandeskatter!$B$2)*B20/12","v":{"v":1018.2000000000002,"d":"1018"}}]
[{"v":1583.3333333333333,"d":"1583"},19000,19000,{"$f":"C21*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B21-(B21-C21)*Deltagandeskatter!$B$2)/12","v":{"v":1583.3333333333333,"d":"1583"}},{"$f":"(1-Deltagandeskatter!$B$2)*B21/12","v":{"v":1074.7666666666667,"d":"1075"}}]
[{"v":1666.6666666666667,"d":"1667"},20000,19000,{"$f":"C22*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B22-(B22-C22)*Deltagandeskatter!$B$2)/12","v":{"v":1639.8999999999999,"d":"1640"}},{"$f":"(1-Deltagandeskatter!$B$2)*B22/12","v":{"v":1131.3333333333335,"d":"1131"}}]
[1750,21000,19000,{"$f":"C23*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B23-(B23-C23)*Deltagandeskatter!$B$2)/12","v":{"v":1696.4666666666665,"d":"1696"}},{"$f":"(1-Deltagandeskatter!$B$2)*B23/12","v":{"v":1187.9,"d":"1188"}}]
[{"v":1833.3333333333333,"d":"1833"},22000,19000,{"$f":"C24*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B24-(B24-C24)*Deltagandeskatter!$B$2)/12","v":{"v":1753.0333333333335,"d":"1753"}},{"$f":"(1-Deltagandeskatter!$B$2)*B24/12","v":{"v":1244.466666666667,"d":"1244"}}]
[{"v":1916.6666666666667,"d":"1917"},23000,19000,{"$f":"C25*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B25-(B25-C25)*Deltagandeskatter!$B$2)/12","v":{"v":1809.6000000000001,"d":"1810"}},{"$f":"(1-Deltagandeskatter!$B$2)*B25/12","v":{"v":1301.0333333333335,"d":"1301"}}]
[2000,24000,19000,{"$f":"C26*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B26-(B26-C26)*Deltagandeskatter!$B$2)/12","v":{"v":1866.1666666666667,"d":"1866"}},{"$f":"(1-Deltagandeskatter!$B$2)*B26/12","v":{"v":1357.6000000000001,"d":"1358"}}]
[{"v":2083.3333333333335,"d":"2083"},25000,19000,{"$f":"C27*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B27-(B27-C27)*Deltagandeskatter!$B$2)/12","v":{"v":1922.7333333333333,"d":"1923"}},{"$f":"(1-Deltagandeskatter!$B$2)*B27/12","v":{"v":1414.1666666666667,"d":"1414"}}]
[{"v":2166.6666666666665,"d":"2167"},26000,19000,{"$f":"C28*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B28-(B28-C28)*Deltagandeskatter!$B$2)/12","v":{"v":1979.3,"d":"1979"}},{"$f":"(1-Deltagandeskatter!$B$2)*B28/12","v":{"v":1470.7333333333336,"d":"1471"}}]
[2250,27000,19000,{"$f":"C29*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B29-(B29-C29)*Deltagandeskatter!$B$2)/12","v":{"v":2035.8666666666668,"d":"2036"}},{"$f":"(1-Deltagandeskatter!$B$2)*B29/12","v":{"v":1527.3000000000002,"d":"1527"}}]
[{"v":2333.3333333333335,"d":"2333"},28000,19000,{"$f":"C30*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B30-(B30-C30)*Deltagandeskatter!$B$2)/12","v":{"v":2092.4333333333334,"d":"2092"}},{"$f":"(1-Deltagandeskatter!$B$2)*B30/12","v":{"v":1583.8666666666668,"d":"1584"}}]
[{"v":2416.6666666666665,"d":"2417"},29000,19000,{"$f":"C31*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B31-(B31-C31)*Deltagandeskatter!$B$2)/12","v":2149},{"$f":"(1-Deltagandeskatter!$B$2)*B31/12","v":{"v":1640.4333333333334,"d":"1640"}}]
[2500,30000,19000,{"$f":"C32*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B32-(B32-C32)*Deltagandeskatter!$B$2)/12","v":{"v":2205.5666666666666,"d":"2206"}},{"$f":"(1-Deltagandeskatter!$B$2)*B32/12","v":{"v":1697.0000000000002,"d":"1697"}}]
[{"v":2583.3333333333335,"d":"2583"},31000,19000,{"$f":"C33*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B33-(B33-C33)*Deltagandeskatter!$B$2)/12","v":{"v":2262.133333333333,"d":"2262"}},{"$f":"(1-Deltagandeskatter!$B$2)*B33/12","v":{"v":1753.5666666666668,"d":"1754"}}]
[{"v":2666.6666666666665,"d":"2667"},32000,19000,{"$f":"C34*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B34-(B34-C34)*Deltagandeskatter!$B$2)/12","v":{"v":2318.7000000000003,"d":"2319"}},{"$f":"(1-Deltagandeskatter!$B$2)*B34/12","v":{"v":1810.1333333333334,"d":"1810"}}]
[2750,33000,19000,{"$f":"C35*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B35-(B35-C35)*Deltagandeskatter!$B$2)/12","v":{"v":2375.266666666667,"d":"2375"}},{"$f":"(1-Deltagandeskatter!$B$2)*B35/12","v":{"v":1866.7,"d":"1867"}}]
[{"v":2833.3333333333335,"d":"2833"},34000,19000,{"$f":"C36*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B36-(B36-C36)*Deltagandeskatter!$B$2)/12","v":{"v":2431.8333333333335,"d":"2432"}},{"$f":"(1-Deltagandeskatter!$B$2)*B36/12","v":{"v":1923.2666666666667,"d":"1923"}}]
[{"v":2916.6666666666665,"d":"2917"},35000,19000,{"$f":"C37*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B37-(B37-C37)*Deltagandeskatter!$B$2)/12","v":{"v":2488.4,"d":"2488"}},{"$f":"(1-Deltagandeskatter!$B$2)*B37/12","v":{"v":1979.8333333333337,"d":"1980"}}]
[3000,36000,19000,{"$f":"C38*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B38-(B38-C38)*Deltagandeskatter!$B$2)/12","v":{"v":2544.9666666666667,"d":"2545"}},{"$f":"(1-Deltagandeskatter!$B$2)*B38/12","v":{"v":2036.4000000000003,"d":"2036"}}]
[{"v":3083.3333333333335,"d":"3083"},37000,19000,{"$f":"C39*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B39-(B39-C39)*Deltagandeskatter!$B$2)/12","v":{"v":2601.5333333333333,"d":"2602"}},{"$f":"(1-Deltagandeskatter!$B$2)*B39/12","v":{"v":2092.9666666666667,"d":"2093"}}]
[{"v":3166.6666666666665,"d":"3167"},38000,19000,{"$f":"C40*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B40-(B40-C40)*Deltagandeskatter!$B$2)/12","v":{"v":2658.1,"d":"2658"}},{"$f":"(1-Deltagandeskatter!$B$2)*B40/12","v":{"v":2149.5333333333333,"d":"2150"}}]
[3250,39000,19000,{"$f":"C41*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B41-(B41-C41)*Deltagandeskatter!$B$2)/12","v":{"v":2714.6666666666665,"d":"2715"}},{"$f":"(1-Deltagandeskatter!$B$2)*B41/12","v":{"v":2206.1000000000004,"d":"2206"}}]
[{"v":3333.3333333333335,"d":"3333"},40000,19000,{"$f":"C42*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B42-(B42-C42)*Deltagandeskatter!$B$2)/12","v":{"v":2771.2333333333336,"d":"2771"}},{"$f":"(1-Deltagandeskatter!$B$2)*B42/12","v":{"v":2262.666666666667,"d":"2263"}}]
[{"v":3416.6666666666665,"d":"3417"},41000,19000,{"$f":"C43*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B43-(B43-C43)*Deltagandeskatter!$B$2)/12","v":{"v":2827.7999999999997,"d":"2828"}},{"$f":"(1-Deltagandeskatter!$B$2)*B43/12","v":{"v":2319.2333333333336,"d":"2319"}}]
[3500,42000,19000,{"$f":"C44*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B44-(B44-C44)*Deltagandeskatter!$B$2)/12","v":{"v":2884.366666666667,"d":"2884"}},{"$f":"(1-Deltagandeskatter!$B$2)*B44/12","v":{"v":2375.8,"d":"2376"}}]
[{"v":3583.3333333333335,"d":"3583"},43000,19000,{"$f":"C45*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B45-(B45-C45)*Deltagandeskatter!$B$2)/12","v":{"v":2940.933333333333,"d":"2941"}},{"$f":"(1-Deltagandeskatter!$B$2)*B45/12","v":{"v":2432.366666666667,"d":"2432"}}]
[{"v":3666.6666666666665,"d":"3667"},44000,19000,{"$f":"C46*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B46-(B46-C46)*Deltagandeskatter!$B$2)/12","v":{"v":2997.5,"d":"2998"}},{"$f":"(1-Deltagandeskatter!$B$2)*B46/12","v":{"v":2488.933333333334,"d":"2489"}}]
[3750,45000,19100,{"$f":"C47*Deltagandeskatter!$B$2","v":{"v":6134.92,"d":"6135"}},{"v":511.24333333333334,"d":"511"},{"$f":"(B47-(B47-C47)*Deltagandeskatter!$B$2)/12","v":{"v":3056.7433333333333,"d":"3057"}},{"$f":"(1-Deltagandeskatter!$B$2)*B47/12","v":{"v":2545.5000000000005,"d":"2546"}}]
[{"v":3833.3333333333335,"d":"3833"},46000,19300,{"$f":"C48*Deltagandeskatter!$B$2","v":{"v":6199.16,"d":"6199"}},{"v":516.5966666666667,"d":"517"},{"$f":"(B48-(B48-C48)*Deltagandeskatter!$B$2)/12","v":{"v":3118.6633333333334,"d":"3119"}},{"$f":"(1-Deltagandeskatter!$B$2)*B48/12","v":{"v":2602.066666666667,"d":"2602"}}]
[{"v":3916.6666666666665,"d":"3917"},47000,19500,{"$f":"C49*Deltagandeskatter!$B$2","v":{"v":6263.4,"d":"6263"}},{"v":521.9499999999999,"d":"522"},{"$f":"(B49-(B49-C49)*Deltagandeskatter!$B$2)/12","v":{"v":3180.5833333333335,"d":"3181"}},{"$f":"(1-Deltagandeskatter!$B$2)*B49/12","v":{"v":2658.6333333333337,"d":"2659"}}]
[4000,48000,19700,{"$f":"C50*Deltagandeskatter!$B$2","v":{"v":6327.639999999999,"d":"6328"}},{"v":527.3033333333333,"d":"527"},{"$f":"(B50-(B50-C50)*Deltagandeskatter!$B$2)/12","v":{"v":3242.5033333333336,"d":"3243"}},{"$f":"(1-Deltagandeskatter!$B$2)*B50/12","v":{"v":2715.2000000000003,"d":"2715"}}]
[{"v":4083.3333333333335,"d":"4083"},49000,19900,{"$f":"C51*Deltagandeskatter!$B$2","v":{"v":6391.88,"d":"6392"}},{"v":532.6566666666666,"d":"533"},{"$f":"(B51-(B51-C51)*Deltagandeskatter!$B$2)/12","v":{"v":3304.4233333333336,"d":"3304"}},{"$f":"(1-Deltagandeskatter!$B$2)*B51/12","v":{"v":2771.766666666667,"d":"2772"}}]
[{"v":4166.666666666667,"d":"4167"},50000,20100,{"$f":"C52*Deltagandeskatter!$B$2","v":{"v":6456.12,"d":"6456"}},{"v":538.01,"d":"538"},{"$f":"(B52-(B52-C52)*Deltagandeskatter!$B$2)/12","v":{"v":3366.3433333333337,"d":"3366"}},{"$f":"(1-Deltagandeskatter!$B$2)*B52/12","v":{"v":2828.3333333333335,"d":"2828"}}]
[4250,51000,20300,{"$f":"C53*Deltagandeskatter!$B$2","v":{"v":6520.36,"d":"6520"}},{"v":543.3633333333333,"d":"543"},{"$f":"(B53-(B53-C53)*Deltagandeskatter!$B$2)/12","v":{"v":3428.263333333334,"d":"3428"}},{"$f":"(1-Deltagandeskatter!$B$2)*B53/12","v":{"v":2884.9,"d":"2885"}}]
[{"v":4333.333333333333,"d":"4333"},52000,20500,{"$f":"C54*Deltagandeskatter!$B$2","v":{"v":6584.599999999999,"d":"6585"}},{"v":548.7166666666666,"d":"549"},{"$f":"(B54-(B54-C54)*Deltagandeskatter!$B$2)/12","v":{"v":3490.183333333333,"d":"3490"}},{"$f":"(1-Deltagandeskatter!$B$2)*B54/12","v":{"v":2941.466666666667,"d":"2941"}}]
[{"v":4416.666666666667,"d":"4417"},53000,20700,{"$f":"C55*Deltagandeskatter!$B$2","v":{"v":6648.84,"d":"6649"}},{"v":554.07,"d":"554"},{"$f":"(B55-(B55-C55)*Deltagandeskatter!$B$2)/12","v":{"v":3552.103333333333,"d":"3552"}},{"$f":"(1-Deltagandeskatter!$B$2)*B55/12","v":{"v":2998.0333333333333,"d":"2998"}}]
[4500,54000,20900,{"$f":"C56*Deltagandeskatter!$B$2","v":{"v":6713.08,"d":"6713"}},{"v":559.4233333333333,"d":"559"},{"$f":"(B56-(B56-C56)*Deltagandeskatter!$B$2)/12","v":{"v":3614.023333333333,"d":"3614"}},{"$f":"(1-Deltagandeskatter!$B$2)*B56/12","v":{"v":3054.6000000000004,"d":"3055"}}]
[{"v":4583.333333333333,"d":"4583"},55000,21100,{"$f":"C57*Deltagandeskatter!$B$2","v":{"v":6777.32,"d":"6777"}},{"v":564.7766666666666,"d":"565"},{"$f":"(B57-(B57-C57)*Deltagandeskatter!$B$2)/12","v":{"v":3675.943333333333,"d":"3676"}},{"$f":"(1-Deltagandeskatter!$B$2)*B57/12","v":{"v":3111.1666666666674,"d":"3111"}}]
[{"v":4666.666666666667,"d":"4667"},56000,21300,{"$f":"C58*Deltagandeskatter!$B$2","v":{"v":6841.5599999999995,"d":"6842"}},{"v":570.13,"d":"570"},{"$f":"(B58-(B58-C58)*Deltagandeskatter!$B$2)/12","v":{"v":3737.8633333333332,"d":"3738"}},{"$f":"(1-Deltagandeskatter!$B$2)*B58/12","v":{"v":3167.7333333333336,"d":"3168"}}]
[4750,57000,21500,{"$f":"C59*Deltagandeskatter!$B$2","v":{"v":6905.799999999999,"d":"6906"}},{"v":575.4833333333332,"d":"575"},{"$f":"(B59-(B59-C59)*Deltagandeskatter!$B$2)/12","v":{"v":3799.7833333333333,"d":"3800"}},{"$f":"(1-Deltagandeskatter!$B$2)*B59/12","v":{"v":3224.3000000000006,"d":"3224"}}]
[{"v":4833.333333333333,"d":"4833"},58000,21700,{"$f":"C60*Deltagandeskatter!$B$2","v":{"v":6970.04,"d":"6970"}},{"v":580.8366666666667,"d":"581"},{"$f":"(B60-(B60-C60)*Deltagandeskatter!$B$2)/12","v":{"v":3861.7033333333334,"d":"3862"}},{"$f":"(1-Deltagandeskatter!$B$2)*B60/12","v":{"v":3280.866666666667,"d":"3281"}}]
[{"v":4916.666666666667,"d":"4917"},59000,21900,{"$f":"C61*Deltagandeskatter!$B$2","v":{"v":7034.28,"d":"7034"}},{"v":586.1899999999999,"d":"586"},{"$f":"(B61-(B61-C61)*Deltagandeskatter!$B$2)/12","v":{"v":3923.6233333333334,"d":"3924"}},{"$f":"(1-Deltagandeskatter!$B$2)*B61/12","v":{"v":3337.433333333334,"d":"3337"}}]
[5000,60000,22100,{"$f":"C62*Deltagandeskatter!$B$2","v":{"v":7098.5199999999995,"d":"7099"}},{"v":591.5433333333333,"d":"592"},{"$f":"(B62-(B62-C62)*Deltagandeskatter!$B$2)/12","v":{"v":3985.5433333333335,"d":"3986"}},{"$f":"(1-Deltagandeskatter!$B$2)*B62/12","v":{"v":3394.0000000000005,"d":"3394"}}]
[{"v":5083.333333333333,"d":"5083"},61000,22300,{"$f":"C63*Deltagandeskatter!$B$2","v":{"v":7162.759999999999,"d":"7163"}},{"v":596.8966666666666,"d":"597"},{"$f":"(B63-(B63-C63)*Deltagandeskatter!$B$2)/12","v":{"v":4047.463333333333,"d":"4047"}},{"$f":"(1-Deltagandeskatter!$B$2)*B63/12","v":{"v":3450.566666666667,"d":"3451"}}]
[{"v":5166.666666666667,"d":"5167"},62000,22500,{"$f":"C64*Deltagandeskatter!$B$2","v":7227},{"v":602.25,"d":"602"},{"$f":"(B64-(B64-C64)*Deltagandeskatter!$B$2)/12","v":{"v":4109.383333333333,"d":"4109"}},{"$f":"(1-Deltagandeskatter!$B$2)*B64/12","v":{"v":3507.1333333333337,"d":"3507"}}]
[5250,63000,22700,{"$f":"C65*Deltagandeskatter!$B$2","v":{"v":7291.24,"d":"7291"}},{"v":607.6033333333334,"d":"608"},{"$f":"(B65-(B65-C65)*Deltagandeskatter!$B$2)/12","v":{"v":4171.303333333333,"d":"4171"}},{"$f":"(1-Deltagandeskatter!$B$2)*B65/12","v":{"v":3563.7000000000003,"d":"3564"}}]
[{"v":5333.333333333333,"d":"5333"},64000,22900,{"$f":"C66*Deltagandeskatter!$B$2","v":{"v":7355.48,"d":"7355"}},{"v":612.9566666666666,"d":"613"},{"$f":"(B66-(B66-C66)*Deltagandeskatter!$B$2)/12","v":{"v":4233.223333333333,"d":"4233"}},{"$f":"(1-Deltagandeskatter!$B$2)*B66/12","v":{"v":3620.266666666667,"d":"3620"}}]
[{"$f":"B67/12","v":{"v":5416.666666666667,"d":"5417"}},65000,{"$f":"GRUNDAVDRAG(B67)","v":23100},{"$f":"C67*Deltagandeskatter!$B$2","v":{"v":7419.719999999999,"d":"7420"}},{"$f":"D67/12","v":{"v":618.31,"d":"618"}},{"$f":"(B67-(B67-C67)*Deltagandeskatter!$B$2)/12","v":{"v":4295.143333333333,"d":"4295"}},{"$f":"(1-Deltagandeskatter!$B$2)*B67/12","v":{"v":3676.833333333334,"d":"3677"}}]
[5500,66000,23300,{"$f":"C68*Deltagandeskatter!$B$2","v":{"v":7483.96,"d":"7484"}},{"v":623.6633333333333,"d":"624"},{"$f":"(B68-(B68-C68)*Deltagandeskatter!$B$2)/12","v":{"v":4357.0633333333335,"d":"4357"}},{"$f":"(1-Deltagandeskatter!$B$2)*B68/12","v":{"v":3733.4,"d":"3733"}}]
[{"v":5583.333333333333,"d":"5583"},67000,23500,{"$f":"C69*Deltagandeskatter!$B$2","v":{"v":7548.2,"d":"7548"}},{"v":629.0166666666667,"d":"629"},{"$f":"(B69-(B69-C69)*Deltagandeskatter!$B$2)/12","v":{"v":4418.983333333334,"d":"4419"}},{"$f":"(1-Deltagandeskatter!$B$2)*B69/12","v":{"v":3789.966666666667,"d":"3790"}}]
[{"v":5666.666666666667,"d":"5667"},68000,23700,{"$f":"C70*Deltagandeskatter!$B$2","v":{"v":7612.44,"d":"7612"}},{"v":634.37,"d":"634"},{"$f":"(B70-(B70-C70)*Deltagandeskatter!$B$2)/12","v":{"v":4480.903333333333,"d":"4481"}},{"$f":"(1-Deltagandeskatter!$B$2)*B70/12","v":{"v":3846.5333333333333,"d":"3847"}}]
[5750,69000,23900,{"$f":"C71*Deltagandeskatter!$B$2","v":{"v":7676.679999999999,"d":"7677"}},{"v":639.7233333333332,"d":"640"},{"$f":"(B71-(B71-C71)*Deltagandeskatter!$B$2)/12","v":{"v":4542.823333333334,"d":"4543"}},{"$f":"(1-Deltagandeskatter!$B$2)*B71/12","v":{"v":3903.1000000000004,"d":"3903"}}]
[{"v":5833.333333333333,"d":"5833"},70000,24100,{"$f":"C72*Deltagandeskatter!$B$2","v":{"v":7740.92,"d":"7741"}},{"v":645.0766666666667,"d":"645"},{"$f":"(B72-(B72-C72)*Deltagandeskatter!$B$2)/12","v":{"v":4604.743333333333,"d":"4605"}},{"$f":"(1-Deltagandeskatter!$B$2)*B72/12","v":{"v":3959.6666666666674,"d":"3960"}}]
[{"v":5916.666666666667,"d":"5917"},71000,24300,{"$f":"C73*Deltagandeskatter!$B$2","v":{"v":7805.16,"d":"7805"}},{"v":650.43,"d":"650"},{"$f":"(B73-(B73-C73)*Deltagandeskatter!$B$2)/12","v":{"v":4666.663333333333,"d":"4667"}},{"$f":"(1-Deltagandeskatter!$B$2)*B73/12","v":{"v":4016.2333333333336,"d":"4016"}}]
[6000,72000,24500,{"$f":"C74*Deltagandeskatter!$B$2","v":{"v":7869.4,"d":"7869"}},{"v":655.7833333333333,"d":"656"},{"$f":"(B74-(B74-C74)*Deltagandeskatter!$B$2)/12","v":{"v":4728.583333333333,"d":"4729"}},{"$f":"(1-Deltagandeskatter!$B$2)*B74/12","v":{"v":4072.8000000000006,"d":"4073"}}]
[{"v":6083.333333333333,"d":"6083"},73000,24700,{"$f":"C75*Deltagandeskatter!$B$2","v":{"v":7933.639999999999,"d":"7934"}},{"v":661.1366666666667,"d":"661"},{"$f":"(B75-(B75-C75)*Deltagandeskatter!$B$2)/12","v":{"v":4790.503333333333,"d":"4791"}},{"$f":"(1-Deltagandeskatter!$B$2)*B75/12","v":{"v":4129.366666666668,"d":"4129"}}]
[{"v":6166.666666666667,"d":"6167"},74000,24900,{"$f":"C76*Deltagandeskatter!$B$2","v":{"v":7997.879999999999,"d":"7998"}},{"v":666.4899999999999,"d":"666"},{"$f":"(B76-(B76-C76)*Deltagandeskatter!$B$2)/12","v":{"v":4852.423333333333,"d":"4852"}},{"$f":"(1-Deltagandeskatter!$B$2)*B76/12","v":{"v":4185.933333333333,"d":"4186"}}]
[6250,75000,25100,{"$f":"C77*Deltagandeskatter!$B$2","v":{"v":8062.12,"d":"8062"}},{"v":671.8433333333334,"d":"672"},{"$f":"(B77-(B77-C77)*Deltagandeskatter!$B$2)/12","v":{"v":4914.343333333333,"d":"4914"}},{"$f":"(1-Deltagandeskatter!$B$2)*B77/12","v":{"v":4242.500000000001,"d":"4243"}}]
[{"v":6333.333333333333,"d":"6333"},76000,25300,{"$f":"C78*Deltagandeskatter!$B$2","v":{"v":8126.36,"d":"8126"}},{"v":677.1966666666666,"d":"677"},{"$f":"(B78-(B78-C78)*Deltagandeskatter!$B$2)/12","v":{"v":4976.263333333333,"d":"4976"}},{"$f":"(1-Deltagandeskatter!$B$2)*B78/12","v":{"v":4299.066666666667,"d":"4299"}}]
[{"v":6416.666666666667,"d":"6417"},77000,25500,{"$f":"C79*Deltagandeskatter!$B$2","v":{"v":8190.599999999999,"d":"8191"}},{"v":682.55,"d":"683"},{"$f":"(B79-(B79-C79)*Deltagandeskatter!$B$2)/12","v":{"v":5038.183333333333,"d":"5038"}},{"$f":"(1-Deltagandeskatter!$B$2)*B79/12","v":{"v":4355.633333333334,"d":"4356"}}]
[6500,78000,25700,{"$f":"C80*Deltagandeskatter!$B$2","v":{"v":8254.84,"d":"8255"}},{"v":687.9033333333333,"d":"688"},{"$f":"(B80-(B80-C80)*Deltagandeskatter!$B$2)/12","v":{"v":5100.1033333333335,"d":"5100"}},{"$f":"(1-Deltagandeskatter!$B$2)*B80/12","v":{"v":4412.200000000001,"d":"4412"}}]
[{"v":6583.333333333333,"d":"6583"},79000,25900,{"$f":"C81*Deltagandeskatter!$B$2","v":{"v":8319.08,"d":"8319"}},{"v":693.2566666666667,"d":"693"},{"$f":"(B81-(B81-C81)*Deltagandeskatter!$B$2)/12","v":{"v":5162.0233333333335,"d":"5162"}},{"$f":"(1-Deltagandeskatter!$B$2)*B81/12","v":{"v":4468.766666666667,"d":"4469"}}]
[{"v":6666.666666666667,"d":"6667"},80000,26100,{"$f":"C82*Deltagandeskatter!$B$2","v":{"v":8383.32,"d":"8383"}},{"v":698.61,"d":"699"},{"$f":"(B82-(B82-C82)*Deltagandeskatter!$B$2)/12","v":{"v":5223.943333333334,"d":"5224"}},{"$f":"(1-Deltagandeskatter!$B$2)*B82/12","v":{"v":4525.333333333334,"d":"4525"}}]
[6750,81000,26300,{"$f":"C83*Deltagandeskatter!$B$2","v":{"v":8447.56,"d":"8448"}},{"v":703.9633333333333,"d":"704"},{"$f":"(B83-(B83-C83)*Deltagandeskatter!$B$2)/12","v":{"v":5285.863333333334,"d":"5286"}},{"$f":"(1-Deltagandeskatter!$B$2)*B83/12","v":{"v":4581.900000000001,"d":"4582"}}]
[{"v":6833.333333333333,"d":"6833"},82000,26500,{"$f":"C84*Deltagandeskatter!$B$2","v":{"v":8511.8,"d":"8512"}},{"v":709.3166666666666,"d":"709"},{"$f":"(B84-(B84-C84)*Deltagandeskatter!$B$2)/12","v":{"v":5347.783333333334,"d":"5348"}},{"$f":"(1-Deltagandeskatter!$B$2)*B84/12","v":{"v":4638.466666666667,"d":"4638"}}]
[{"v":6916.666666666667,"d":"6917"},83000,26700,{"$f":"C85*Deltagandeskatter!$B$2","v":{"v":8576.039999999999,"d":"8576"}},{"v":714.67,"d":"715"},{"$f":"(B85-(B85-C85)*Deltagandeskatter!$B$2)/12","v":{"v":5409.703333333334,"d":"5410"}},{"$f":"(1-Deltagandeskatter!$B$2)*B85/12","v":{"v":4695.033333333334,"d":"4695"}}]
[7000,84000,26900,{"$f":"C86*Deltagandeskatter!$B$2","v":{"v":8640.279999999999,"d":"8640"}},{"v":720.0233333333332,"d":"720"},{"$f":"(B86-(B86-C86)*Deltagandeskatter!$B$2)/12","v":{"v":5471.623333333333,"d":"5472"}},{"$f":"(1-Deltagandeskatter!$B$2)*B86/12","v":{"v":4751.6,"d":"4752"}}]
[{"v":7083.333333333333,"d":"7083"},85000,27100,{"$f":"C87*Deltagandeskatter!$B$2","v":{"v":8704.52,"d":"8705"}},{"v":725.3766666666667,"d":"725"},{"$f":"(B87-(B87-C87)*Deltagandeskatter!$B$2)/12","v":{"v":5533.543333333334,"d":"5534"}},{"$f":"(1-Deltagandeskatter!$B$2)*B87/12","v":{"v":4808.166666666667,"d":"4808"}}]
[{"v":7166.666666666667,"d":"7167"},86000,27300,{"$f":"C88*Deltagandeskatter!$B$2","v":{"v":8768.76,"d":"8769"}},{"v":730.73,"d":"731"},{"$f":"(B88-(B88-C88)*Deltagandeskatter!$B$2)/12","v":{"v":5595.463333333333,"d":"5595"}},{"$f":"(1-Deltagandeskatter!$B$2)*B88/12","v":{"v":4864.733333333334,"d":"4865"}}]
[7250,87000,27500,{"$f":"C89*Deltagandeskatter!$B$2","v":8833},{"v":736.0833333333334,"d":"736"},{"$f":"(B89-(B89-C89)*Deltagandeskatter!$B$2)/12","v":{"v":5657.383333333334,"d":"5657"}},{"$f":"(1-Deltagandeskatter!$B$2)*B89/12","v":{"v":4921.3,"d":"4921"}}]
[{"v":7333.333333333333,"d":"7333"},88000,27700,{"$f":"C90*Deltagandeskatter!$B$2","v":{"v":8897.24,"d":"8897"}},{"v":741.4366666666666,"d":"741"},{"$f":"(B90-(B90-C90)*Deltagandeskatter!$B$2)/12","v":{"v":5719.303333333333,"d":"5719"}},{"$f":"(1-Deltagandeskatter!$B$2)*B90/12","v":{"v":4977.866666666668,"d":"4978"}}]
[{"v":7416.666666666667,"d":"7417"},89000,27900,{"$f":"C91*Deltagandeskatter!$B$2","v":{"v":8961.48,"d":"8961"}},{"v":746.79,"d":"747"},{"$f":"(B91-(B91-C91)*Deltagandeskatter!$B$2)/12","v":{"v":5781.223333333332,"d":"5781"}},{"$f":"(1-Deltagandeskatter!$B$2)*B91/12","v":{"v":5034.433333333333,"d":"5034"}}]
[7500,90000,28100,{"$f":"C92*Deltagandeskatter!$B$2","v":{"v":9025.72,"d":"9026"}},{"v":752.1433333333333,"d":"752"},{"$f":"(B92-(B92-C92)*Deltagandeskatter!$B$2)/12","v":{"v":5843.143333333333,"d":"5843"}},{"$f":"(1-Deltagandeskatter!$B$2)*B92/12","v":{"v":5091.000000000001,"d":"5091"}}]
[{"v":7583.333333333333,"d":"7583"},91000,28300,{"$f":"C93*Deltagandeskatter!$B$2","v":{"v":9089.96,"d":"9090"}},{"v":757.4966666666666,"d":"757"},{"$f":"(B93-(B93-C93)*Deltagandeskatter!$B$2)/12","v":{"v":5905.063333333334,"d":"5905"}},{"$f":"(1-Deltagandeskatter!$B$2)*B93/12","v":{"v":5147.566666666667,"d":"5148"}}]
[{"v":7666.666666666667,"d":"7667"},92000,28500,{"$f":"C94*Deltagandeskatter!$B$2","v":{"v":9154.199999999999,"d":"9154"}},{"v":762.8499999999999,"d":"763"},{"$f":"(B94-(B94-C94)*Deltagandeskatter!$B$2)/12","v":{"v":5966.983333333334,"d":"5967"}},{"$f":"(1-Deltagandeskatter!$B$2)*B94/12","v":{"v":5204.133333333334,"d":"5204"}}]
[7750,93000,28700,{"$f":"C95*Deltagandeskatter!$B$2","v":{"v":9218.439999999999,"d":"9218"}},{"v":768.2033333333333,"d":"768"},{"$f":"(B95-(B95-C95)*Deltagandeskatter!$B$2)/12","v":{"v":6028.903333333333,"d":"6029"}},{"$f":"(1-Deltagandeskatter!$B$2)*B95/12","v":{"v":5260.700000000001,"d":"5261"}}]
[{"v":7833.333333333333,"d":"7833"},94000,28900,{"$f":"C96*Deltagandeskatter!$B$2","v":{"v":9282.68,"d":"9283"}},{"v":773.5566666666667,"d":"774"},{"$f":"(B96-(B96-C96)*Deltagandeskatter!$B$2)/12","v":{"v":6090.823333333334,"d":"6091"}},{"$f":"(1-Deltagandeskatter!$B$2)*B96/12","v":{"v":5317.266666666667,"d":"5317"}}]
[{"v":7916.666666666667,"d":"7917"},95000,29100,{"$f":"C97*Deltagandeskatter!$B$2","v":{"v":9346.92,"d":"9347"}},{"v":778.91,"d":"779"},{"$f":"(B97-(B97-C97)*Deltagandeskatter!$B$2)/12","v":{"v":6152.743333333333,"d":"6153"}},{"$f":"(1-Deltagandeskatter!$B$2)*B97/12","v":{"v":5373.833333333334,"d":"5374"}}]
[8000,96000,29300,{"$f":"C98*Deltagandeskatter!$B$2","v":{"v":9411.16,"d":"9411"}},{"v":784.2633333333333,"d":"784"},{"$f":"(B98-(B98-C98)*Deltagandeskatter!$B$2)/12","v":{"v":6214.663333333334,"d":"6215"}},{"$f":"(1-Deltagandeskatter!$B$2)*B98/12","v":{"v":5430.400000000001,"d":"5430"}}]
[{"v":8083.333333333333,"d":"8083"},97000,29500,{"$f":"C99*Deltagandeskatter!$B$2","v":{"v":9475.4,"d":"9475"}},{"v":789.6166666666667,"d":"790"},{"$f":"(B99-(B99-C99)*Deltagandeskatter!$B$2)/12","v":{"v":6276.583333333333,"d":"6277"}},{"$f":"(1-Deltagandeskatter!$B$2)*B99/12","v":{"v":5486.966666666667,"d":"5487"}}]
[{"v":8166.666666666667,"d":"8167"},98000,29700,{"$f":"C100*Deltagandeskatter!$B$2","v":{"v":9539.64,"d":"9540"}},{"v":794.9699999999999,"d":"795"},{"$f":"(B100-(B100-C100)*Deltagandeskatter!$B$2)/12","v":{"v":6338.503333333334,"d":"6339"}},{"$f":"(1-Deltagandeskatter!$B$2)*B100/12","v":{"v":5543.533333333334,"d":"5544"}}]
[8250,99000,29900,{"$f":"C101*Deltagandeskatter!$B$2","v":{"v":9603.88,"d":"9604"}},{"v":800.3233333333333,"d":"800"},{"$f":"(B101-(B101-C101)*Deltagandeskatter!$B$2)/12","v":{"v":6400.423333333333,"d":"6400"}},{"$f":"(1-Deltagandeskatter!$B$2)*B101/12","v":{"v":5600.100000000001,"d":"5600"}}]
[{"v":8333.333333333334,"d":"8333"},100000,30100,{"$f":"C102*Deltagandeskatter!$B$2","v":{"v":9668.119999999999,"d":"9668"}},{"v":805.6766666666666,"d":"806"},{"$f":"(B102-(B102-C102)*Deltagandeskatter!$B$2)/12","v":{"v":6462.343333333333,"d":"6462"}},{"$f":"(1-Deltagandeskatter!$B$2)*B102/12","v":{"v":5656.666666666667,"d":"5657"}}]
[{"v":8416.666666666666,"d":"8417"},101000,30300,{"$f":"C103*Deltagandeskatter!$B$2","v":{"v":9732.359999999999,"d":"9732"}},{"v":811.0299999999999,"d":"811"},{"$f":"(B103-(B103-C103)*Deltagandeskatter!$B$2)/12","v":{"v":6524.263333333333,"d":"6524"}},{"$f":"(1-Deltagandeskatter!$B$2)*B103/12","v":{"v":5713.233333333334,"d":"5713"}}]
[8500,102000,30500,{"$f":"C104*Deltagandeskatter!$B$2","v":{"v":9796.6,"d":"9797"}},{"v":816.3833333333333,"d":"816"},{"$f":"(B104-(B104-C104)*Deltagandeskatter!$B$2)/12","v":{"v":6586.183333333333,"d":"6586"}},{"$f":"(1-Deltagandeskatter!$B$2)*B104/12","v":{"v":5769.8,"d":"5770"}}]
[{"v":8583.333333333334,"d":"8583"},103000,30700,{"$f":"C105*Deltagandeskatter!$B$2","v":{"v":9860.84,"d":"9861"}},{"v":821.7366666666667,"d":"822"},{"$f":"(B105-(B105-C105)*Deltagandeskatter!$B$2)/12","v":{"v":6648.1033333333335,"d":"6648"}},{"$f":"(1-Deltagandeskatter!$B$2)*B105/12","v":{"v":5826.366666666668,"d":"5826"}}]
[{"v":8666.666666666666,"d":"8667"},104000,30900,{"$f":"C106*Deltagandeskatter!$B$2","v":{"v":9925.08,"d":"9925"}},{"v":827.09,"d":"827"},{"$f":"(B106-(B106-C106)*Deltagandeskatter!$B$2)/12","v":{"v":6710.0233333333335,"d":"6710"}},{"$f":"(1-Deltagandeskatter!$B$2)*B106/12","v":{"v":5882.933333333334,"d":"5883"}}]
[8750,105000,31100,{"$f":"C107*Deltagandeskatter!$B$2","v":{"v":9989.32,"d":"9989"}},{"v":832.4433333333333,"d":"832"},{"$f":"(B107-(B107-C107)*Deltagandeskatter!$B$2)/12","v":{"v":6771.943333333334,"d":"6772"}},{"$f":"(1-Deltagandeskatter!$B$2)*B107/12","v":{"v":5939.500000000001,"d":"5940"}}]
[{"v":8833.333333333334,"d":"8833"},106000,31300,{"$f":"C108*Deltagandeskatter!$B$2","v":{"v":10053.56,"d":"10054"}},{"v":837.7966666666666,"d":"838"},{"$f":"(B108-(B108-C108)*Deltagandeskatter!$B$2)/12","v":{"v":6833.863333333334,"d":"6834"}},{"$f":"(1-Deltagandeskatter!$B$2)*B108/12","v":{"v":5996.066666666667,"d":"5996"}}]
[{"v":8916.666666666666,"d":"8917"},107000,31500,{"$f":"C109*Deltagandeskatter!$B$2","v":{"v":10117.8,"d":"10118"}},{"v":843.15,"d":"843"},{"$f":"(B109-(B109-C109)*Deltagandeskatter!$B$2)/12","v":{"v":6895.783333333333,"d":"6896"}},{"$f":"(1-Deltagandeskatter!$B$2)*B109/12","v":{"v":6052.633333333334,"d":"6053"}}]
[9000,108000,31700,{"$f":"C110*Deltagandeskatter!$B$2","v":{"v":10182.039999999999,"d":"10182"}},{"v":848.5033333333332,"d":"849"},{"$f":"(B110-(B110-C110)*Deltagandeskatter!$B$2)/12","v":{"v":6957.703333333334,"d":"6958"}},{"$f":"(1-Deltagandeskatter!$B$2)*B110/12","v":{"v":6109.200000000001,"d":"6109"}}]
[{"v":9083.333333333334,"d":"9083"},109000,31900,{"$f":"C111*Deltagandeskatter!$B$2","v":{"v":10246.279999999999,"d":"10246"}},{"v":853.8566666666666,"d":"854"},{"$f":"(B111-(B111-C111)*Deltagandeskatter!$B$2)/12","v":{"v":7019.623333333333,"d":"7020"}},{"$f":"(1-Deltagandeskatter!$B$2)*B111/12","v":{"v":6165.766666666667,"d":"6166"}}]
[{"v":9166.666666666666,"d":"9167"},110000,32100,{"$f":"C112*Deltagandeskatter!$B$2","v":{"v":10310.52,"d":"10311"}},{"v":859.21,"d":"859"},{"$f":"(B112-(B112-C112)*Deltagandeskatter!$B$2)/12","v":{"v":7081.543333333334,"d":"7082"}},{"$f":"(1-Deltagandeskatter!$B$2)*B112/12","v":{"v":6222.333333333335,"d":"6222"}}]
[9250,111000,32300,{"$f":"C113*Deltagandeskatter!$B$2","v":{"v":10374.76,"d":"10375"}},{"v":864.5633333333334,"d":"865"},{"$f":"(B113-(B113-C113)*Deltagandeskatter!$B$2)/12","v":{"v":7143.463333333333,"d":"7143"}},{"$f":"(1-Deltagandeskatter!$B$2)*B113/12","v":{"v":6278.900000000001,"d":"6279"}}]
[{"v":9333.333333333334,"d":"9333"},112000,32500,{"$f":"C114*Deltagandeskatter!$B$2","v":10439},{"v":869.9166666666666,"d":"870"},{"$f":"(B114-(B114-C114)*Deltagandeskatter!$B$2)/12","v":{"v":7205.383333333334,"d":"7205"}},{"$f":"(1-Deltagandeskatter!$B$2)*B114/12","v":{"v":6335.466666666667,"d":"6335"}}]
[{"v":9416.666666666666,"d":"9417"},113000,32700,{"$f":"C115*Deltagandeskatter!$B$2","v":{"v":10503.24,"d":"10503"}},{"v":875.27,"d":"875"},{"$f":"(B115-(B115-C115)*Deltagandeskatter!$B$2)/12","v":{"v":7267.303333333333,"d":"7267"}},{"$f":"(1-Deltagandeskatter!$B$2)*B115/12","v":{"v":6392.033333333334,"d":"6392"}}]
[9500,114000,32900,{"$f":"C116*Deltagandeskatter!$B$2","v":{"v":10567.48,"d":"10567"}},{"v":880.6233333333333,"d":"881"},{"$f":"(B116-(B116-C116)*Deltagandeskatter!$B$2)/12","v":{"v":7329.223333333332,"d":"7329"}},{"$f":"(1-Deltagandeskatter!$B$2)*B116/12","v":{"v":6448.600000000001,"d":"6449"}}]
[{"v":9583.333333333334,"d":"9583"},115000,33100,{"$f":"C117*Deltagandeskatter!$B$2","v":{"v":10631.72,"d":"10632"}},{"v":885.9766666666666,"d":"886"},{"$f":"(B117-(B117-C117)*Deltagandeskatter!$B$2)/12","v":{"v":7391.143333333333,"d":"7391"}},{"$f":"(1-Deltagandeskatter!$B$2)*B117/12","v":{"v":6505.166666666668,"d":"6505"}}]
[{"v":9666.666666666666,"d":"9667"},116000,33300,{"$f":"C118*Deltagandeskatter!$B$2","v":{"v":10695.96,"d":"10696"}},{"v":891.3299999999999,"d":"891"},{"$f":"(B118-(B118-C118)*Deltagandeskatter!$B$2)/12","v":{"v":7453.063333333334,"d":"7453"}},{"$f":"(1-Deltagandeskatter!$B$2)*B118/12","v":{"v":6561.733333333334,"d":"6562"}}]
[9750,117000,33500,{"$f":"C119*Deltagandeskatter!$B$2","v":{"v":10760.199999999999,"d":"10760"}},{"v":896.6833333333333,"d":"897"},{"$f":"(B119-(B119-C119)*Deltagandeskatter!$B$2)/12","v":{"v":7514.983333333334,"d":"7515"}},{"$f":"(1-Deltagandeskatter!$B$2)*B119/12","v":{"v":6618.3,"d":"6618"}}]
[{"v":9833.333333333334,"d":"9833"},118000,33700,{"$f":"C120*Deltagandeskatter!$B$2","v":{"v":10824.439999999999,"d":"10824"}},{"v":902.0366666666665,"d":"902"},{"$f":"(B120-(B120-C120)*Deltagandeskatter!$B$2)/12","v":{"v":7576.903333333333,"d":"7577"}},{"$f":"(1-Deltagandeskatter!$B$2)*B120/12","v":{"v":6674.866666666668,"d":"6675"}}]
[{"v":9916.666666666666,"d":"9917"},119000,33900,{"$f":"C121*Deltagandeskatter!$B$2","v":{"v":10888.68,"d":"10889"}},{"v":907.39,"d":"907"},{"$f":"(B121-(B121-C121)*Deltagandeskatter!$B$2)/12","v":{"v":7638.823333333334,"d":"7639"}},{"$f":"(1-Deltagandeskatter!$B$2)*B121/12","v":{"v":6731.433333333334,"d":"6731"}}]
[10000,120000,34100,{"$f":"C122*Deltagandeskatter!$B$2","v":{"v":10952.92,"d":"10953"}},{"v":912.7433333333333,"d":"913"},{"$f":"(B122-(B122-C122)*Deltagandeskatter!$B$2)/12","v":{"v":7700.743333333333,"d":"7701"}},{"$f":"(1-Deltagandeskatter!$B$2)*B122/12","v":{"v":6788.000000000001,"d":"6788"}}]
[{"v":10083.333333333334,"d":"10083"},121000,34300,{"$f":"C123*Deltagandeskatter!$B$2","v":{"v":11017.16,"d":"11017"}},{"v":918.0966666666667,"d":"918"},{"$f":"(B123-(B123-C123)*Deltagandeskatter!$B$2)/12","v":{"v":7762.663333333334,"d":"7763"}},{"$f":"(1-Deltagandeskatter!$B$2)*B123/12","v":{"v":6844.566666666667,"d":"6845"}}]
[{"v":10166.666666666666,"d":"10167"},122000,34500,{"$f":"C124*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B124-(B124-C124)*Deltagandeskatter!$B$2)/12","v":{"v":7824.583333333333,"d":"7825"}},{"$f":"(1-Deltagandeskatter!$B$2)*B124/12","v":{"v":6901.133333333334,"d":"6901"}}]
[10250,123000,34500,{"$f":"C125*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B125-(B125-C125)*Deltagandeskatter!$B$2)/12","v":{"v":7881.150000000001,"d":"7881"}},{"$f":"(1-Deltagandeskatter!$B$2)*B125/12","v":{"v":6957.700000000001,"d":"6958"}}]
[{"v":10333.333333333334,"d":"10333"},124000,34500,{"$f":"C126*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B126-(B126-C126)*Deltagandeskatter!$B$2)/12","v":{"v":7937.716666666667,"d":"7938"}},{"$f":"(1-Deltagandeskatter!$B$2)*B126/12","v":{"v":7014.266666666667,"d":"7014"}}]
[{"v":10416.666666666666,"d":"10417"},125000,34500,{"$f":"C127*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B127-(B127-C127)*Deltagandeskatter!$B$2)/12","v":{"v":7994.283333333333,"d":"7994"}},{"$f":"(1-Deltagandeskatter!$B$2)*B127/12","v":{"v":7070.833333333335,"d":"7071"}}]
[10500,126000,34500,{"$f":"C128*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B128-(B128-C128)*Deltagandeskatter!$B$2)/12","v":{"v":8050.849999999999,"d":"8051"}},{"$f":"(1-Deltagandeskatter!$B$2)*B128/12","v":{"v":7127.400000000001,"d":"7127"}}]
[{"v":10583.333333333334,"d":"10583"},127000,34500,{"$f":"C129*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B129-(B129-C129)*Deltagandeskatter!$B$2)/12","v":{"v":8107.416666666667,"d":"8107"}},{"$f":"(1-Deltagandeskatter!$B$2)*B129/12","v":{"v":7183.966666666667,"d":"7184"}}]
[{"v":10666.666666666666,"d":"10667"},128000,34500,{"$f":"C130*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B130-(B130-C130)*Deltagandeskatter!$B$2)/12","v":{"v":8163.983333333334,"d":"8164"}},{"$f":"(1-Deltagandeskatter!$B$2)*B130/12","v":{"v":7240.533333333334,"d":"7241"}}]
[{"$f":"B131/12","v":10750},129000,{"$f":"GRUNDAVDRAG(B131)","v":34500},{"$f":"C131*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"$f":"D131/12","v":{"v":923.4499999999999,"d":"923"}},{"$f":"(B131-(B131-C131)*Deltagandeskatter!$B$2)/12","v":{"v":8220.550000000001,"d":"8221"}},{"$f":"(1-Deltagandeskatter!$B$2)*B131/12","v":{"v":7297.100000000001,"d":"7297"}}]
[{"v":10833.333333333334,"d":"10833"},130000,34500,{"$f":"C132*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B132-(B132-C132)*Deltagandeskatter!$B$2)/12","v":{"v":8277.116666666667,"d":"8277"}},{"$f":"(1-Deltagandeskatter!$B$2)*B132/12","v":{"v":7353.666666666668,"d":"7354"}}]
[{"v":10916.666666666666,"d":"10917"},131000,34500,{"$f":"C133*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B133-(B133-C133)*Deltagandeskatter!$B$2)/12","v":{"v":8333.683333333332,"d":"8334"}},{"$f":"(1-Deltagandeskatter!$B$2)*B133/12","v":{"v":7410.233333333334,"d":"7410"}}]
[11000,132000,34500,{"$f":"C134*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B134-(B134-C134)*Deltagandeskatter!$B$2)/12","v":{"v":8390.25,"d":"8390"}},{"$f":"(1-Deltagandeskatter!$B$2)*B134/12","v":{"v":7466.8,"d":"7467"}}]
[{"v":11083.333333333334,"d":"11083"},133000,34500,{"$f":"C135*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B135-(B135-C135)*Deltagandeskatter!$B$2)/12","v":{"v":8446.816666666668,"d":"8447"}},{"$f":"(1-Deltagandeskatter!$B$2)*B135/12","v":{"v":7523.366666666668,"d":"7523"}}]
[{"v":11166.666666666666,"d":"11167"},134000,34500,{"$f":"C136*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B136-(B136-C136)*Deltagandeskatter!$B$2)/12","v":{"v":8503.383333333333,"d":"8503"}},{"$f":"(1-Deltagandeskatter!$B$2)*B136/12","v":{"v":7579.933333333334,"d":"7580"}}]
[11250,135000,34500,{"$f":"C137*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B137-(B137-C137)*Deltagandeskatter!$B$2)/12","v":{"v":8559.949999999999,"d":"8560"}},{"$f":"(1-Deltagandeskatter!$B$2)*B137/12","v":{"v":7636.500000000001,"d":"7637"}}]
[{"v":11333.333333333334,"d":"11333"},136000,34500,{"$f":"C138*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B138-(B138-C138)*Deltagandeskatter!$B$2)/12","v":{"v":8616.516666666666,"d":"8617"}},{"$f":"(1-Deltagandeskatter!$B$2)*B138/12","v":{"v":7693.066666666667,"d":"7693"}}]
[{"v":11416.666666666666,"d":"11417"},137000,34500,{"$f":"C139*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B139-(B139-C139)*Deltagandeskatter!$B$2)/12","v":{"v":8673.083333333334,"d":"8673"}},{"$f":"(1-Deltagandeskatter!$B$2)*B139/12","v":{"v":7749.633333333334,"d":"7750"}}]
[11500,138000,34500,{"$f":"C140*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B140-(B140-C140)*Deltagandeskatter!$B$2)/12","v":{"v":8729.65,"d":"8730"}},{"$f":"(1-Deltagandeskatter!$B$2)*B140/12","v":{"v":7806.200000000001,"d":"7806"}}]
[{"v":11583.333333333334,"d":"11583"},139000,34500,{"$f":"C141*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B141-(B141-C141)*Deltagandeskatter!$B$2)/12","v":{"v":8786.216666666667,"d":"8786"}},{"$f":"(1-Deltagandeskatter!$B$2)*B141/12","v":{"v":7862.766666666667,"d":"7863"}}]
[{"v":11666.666666666666,"d":"11667"},140000,34500,{"$f":"C142*Deltagandeskatter!$B$2","v":{"v":11081.4,"d":"11081"}},{"v":923.4499999999999,"d":"923"},{"$f":"(B142-(B142-C142)*Deltagandeskatter!$B$2)/12","v":{"v":8842.783333333333,"d":"8843"}},{"$f":"(1-Deltagandeskatter!$B$2)*B142/12","v":{"v":7919.333333333335,"d":"7919"}}]
[11750,141000,34400,{"$f":"C143*Deltagandeskatter!$B$2","v":{"v":11049.279999999999,"d":"11049"}},{"v":920.7733333333332,"d":"921"},{"$f":"(B143-(B143-C143)*Deltagandeskatter!$B$2)/12","v":{"v":8896.673333333334,"d":"8897"}},{"$f":"(1-Deltagandeskatter!$B$2)*B143/12","v":{"v":7975.900000000001,"d":"7976"}}]
[{"v":11833.333333333334,"d":"11833"},142000,34300,{"$f":"C144*Deltagandeskatter!$B$2","v":{"v":11017.16,"d":"11017"}},{"v":918.0966666666667,"d":"918"},{"$f":"(B144-(B144-C144)*Deltagandeskatter!$B$2)/12","v":{"v":8950.563333333334,"d":"8951"}},{"$f":"(1-Deltagandeskatter!$B$2)*B144/12","v":{"v":8032.466666666667,"d":"8032"}}]
[{"v":11916.666666666666,"d":"11917"},143000,34200,{"$f":"C145*Deltagandeskatter!$B$2","v":{"v":10985.039999999999,"d":"10985"}},{"v":915.42,"d":"915"},{"$f":"(B145-(B145-C145)*Deltagandeskatter!$B$2)/12","v":{"v":9004.453333333333,"d":"9004"}},{"$f":"(1-Deltagandeskatter!$B$2)*B145/12","v":{"v":8089.033333333334,"d":"8089"}}]
[12000,144000,34100,{"$f":"C146*Deltagandeskatter!$B$2","v":{"v":10952.92,"d":"10953"}},{"v":912.7433333333333,"d":"913"},{"$f":"(B146-(B146-C146)*Deltagandeskatter!$B$2)/12","v":{"v":9058.343333333332,"d":"9058"}},{"$f":"(1-Deltagandeskatter!$B$2)*B146/12","v":{"v":8145.600000000001,"d":"8146"}}]
[{"v":12083.333333333334,"d":"12083"},145000,34000,{"$f":"C147*Deltagandeskatter!$B$2","v":{"v":10920.8,"d":"10921"}},{"v":910.0666666666666,"d":"910"},{"$f":"(B147-(B147-C147)*Deltagandeskatter!$B$2)/12","v":{"v":9112.233333333334,"d":"9112"}},{"$f":"(1-Deltagandeskatter!$B$2)*B147/12","v":{"v":8202.166666666668,"d":"8202"}}]
[{"v":12166.666666666666,"d":"12167"},146000,33900,{"$f":"C148*Deltagandeskatter!$B$2","v":{"v":10888.68,"d":"10889"}},{"v":907.39,"d":"907"},{"$f":"(B148-(B148-C148)*Deltagandeskatter!$B$2)/12","v":{"v":9166.123333333335,"d":"9166"}},{"$f":"(1-Deltagandeskatter!$B$2)*B148/12","v":{"v":8258.733333333335,"d":"8259"}}]
[12250,147000,33800,{"$f":"C149*Deltagandeskatter!$B$2","v":{"v":10856.56,"d":"10857"}},{"v":904.7133333333333,"d":"905"},{"$f":"(B149-(B149-C149)*Deltagandeskatter!$B$2)/12","v":{"v":9220.013333333334,"d":"9220"}},{"$f":"(1-Deltagandeskatter!$B$2)*B149/12","v":{"v":8315.300000000001,"d":"8315"}}]
[{"v":12333.333333333334,"d":"12333"},148000,33700,{"$f":"C150*Deltagandeskatter!$B$2","v":{"v":10824.439999999999,"d":"10824"}},{"v":902.0366666666665,"d":"902"},{"$f":"(B150-(B150-C150)*Deltagandeskatter!$B$2)/12","v":{"v":9273.903333333334,"d":"9274"}},{"$f":"(1-Deltagandeskatter!$B$2)*B150/12","v":{"v":8371.866666666667,"d":"8372"}}]
[{"v":12416.666666666666,"d":"12417"},149000,33600,{"$f":"C151*Deltagandeskatter!$B$2","v":{"v":10792.32,"d":"10792"}},{"v":899.36,"d":"899"},{"$f":"(B151-(B151-C151)*Deltagandeskatter!$B$2)/12","v":{"v":9327.793333333333,"d":"9328"}},{"$f":"(1-Deltagandeskatter!$B$2)*B151/12","v":{"v":8428.433333333334,"d":"8428"}}]
[12500,150000,33500,{"$f":"C152*Deltagandeskatter!$B$2","v":{"v":10760.199999999999,"d":"10760"}},{"v":896.6833333333333,"d":"897"},{"$f":"(B152-(B152-C152)*Deltagandeskatter!$B$2)/12","v":{"v":9381.683333333334,"d":"9382"}},{"$f":"(1-Deltagandeskatter!$B$2)*B152/12","v":{"v":8485.000000000002,"d":"8485"}}]
[{"v":12583.333333333334,"d":"12583"},151000,33400,{"$f":"C153*Deltagandeskatter!$B$2","v":{"v":10728.08,"d":"10728"}},{"v":894.0066666666667,"d":"894"},{"$f":"(B153-(B153-C153)*Deltagandeskatter!$B$2)/12","v":{"v":9435.573333333334,"d":"9436"}},{"$f":"(1-Deltagandeskatter!$B$2)*B153/12","v":{"v":8541.566666666668,"d":"8542"}}]
[{"v":12666.666666666666,"d":"12667"},152000,33300,{"$f":"C154*Deltagandeskatter!$B$2","v":{"v":10695.96,"d":"10696"}},{"v":891.3299999999999,"d":"891"},{"$f":"(B154-(B154-C154)*Deltagandeskatter!$B$2)/12","v":{"v":9489.463333333333,"d":"9489"}},{"$f":"(1-Deltagandeskatter!$B$2)*B154/12","v":{"v":8598.133333333333,"d":"8598"}}]
[12750,153000,33200,{"$f":"C155*Deltagandeskatter!$B$2","v":{"v":10663.84,"d":"10664"}},{"v":888.6533333333333,"d":"889"},{"$f":"(B155-(B155-C155)*Deltagandeskatter!$B$2)/12","v":{"v":9543.353333333334,"d":"9543"}},{"$f":"(1-Deltagandeskatter!$B$2)*B155/12","v":{"v":8654.7,"d":"8655"}}]
[{"v":12833.333333333334,"d":"12833"},154000,33100,{"$f":"C156*Deltagandeskatter!$B$2","v":{"v":10631.72,"d":"10632"}},{"v":885.9766666666666,"d":"886"},{"$f":"(B156-(B156-C156)*Deltagandeskatter!$B$2)/12","v":{"v":9597.243333333334,"d":"9597"}},{"$f":"(1-Deltagandeskatter!$B$2)*B156/12","v":{"v":8711.266666666668,"d":"8711"}}]
[{"v":12916.666666666666,"d":"12917"},155000,33000,{"$f":"C157*Deltagandeskatter!$B$2","v":{"v":10599.6,"d":"10600"}},{"v":883.3000000000001,"d":"883"},{"$f":"(B157-(B157-C157)*Deltagandeskatter!$B$2)/12","v":{"v":9651.133333333333,"d":"9651"}},{"$f":"(1-Deltagandeskatter!$B$2)*B157/12","v":{"v":8767.833333333334,"d":"8768"}}]
[13000,156000,32900,{"$f":"C158*Deltagandeskatter!$B$2","v":{"v":10567.48,"d":"10567"}},{"v":880.6233333333333,"d":"881"},{"$f":"(B158-(B158-C158)*Deltagandeskatter!$B$2)/12","v":{"v":9705.023333333333,"d":"9705"}},{"$f":"(1-Deltagandeskatter!$B$2)*B158/12","v":{"v":8824.400000000001,"d":"8824"}}]
[{"v":13083.333333333334,"d":"13083"},157000,32800,{"$f":"C159*Deltagandeskatter!$B$2","v":{"v":10535.359999999999,"d":"10535"}},{"v":877.9466666666666,"d":"878"},{"$f":"(B159-(B159-C159)*Deltagandeskatter!$B$2)/12","v":{"v":9758.913333333332,"d":"9759"}},{"$f":"(1-Deltagandeskatter!$B$2)*B159/12","v":{"v":8880.966666666667,"d":"8881"}}]
[{"v":13166.666666666666,"d":"13167"},158000,32700,{"$f":"C160*Deltagandeskatter!$B$2","v":{"v":10503.24,"d":"10503"}},{"v":875.27,"d":"875"},{"$f":"(B160-(B160-C160)*Deltagandeskatter!$B$2)/12","v":{"v":9812.803333333333,"d":"9813"}},{"$f":"(1-Deltagandeskatter!$B$2)*B160/12","v":{"v":8937.533333333335,"d":"8938"}}]
[13250,159000,32600,{"$f":"C161*Deltagandeskatter!$B$2","v":{"v":10471.119999999999,"d":"10471"}},{"v":872.5933333333332,"d":"873"},{"$f":"(B161-(B161-C161)*Deltagandeskatter!$B$2)/12","v":{"v":9866.693333333335,"d":"9867"}},{"$f":"(1-Deltagandeskatter!$B$2)*B161/12","v":{"v":8994.1,"d":"8994"}}]
[{"v":13333.333333333334,"d":"13333"},160000,32500,{"$f":"C162*Deltagandeskatter!$B$2","v":10439},{"v":869.9166666666666,"d":"870"},{"$f":"(B162-(B162-C162)*Deltagandeskatter!$B$2)/12","v":{"v":9920.583333333334,"d":"9921"}},{"$f":"(1-Deltagandeskatter!$B$2)*B162/12","v":{"v":9050.666666666668,"d":"9051"}}]
[{"v":13416.666666666666,"d":"13417"},161000,32400,{"$f":"C163*Deltagandeskatter!$B$2","v":{"v":10406.88,"d":"10407"}},{"v":867.2399999999999,"d":"867"},{"$f":"(B163-(B163-C163)*Deltagandeskatter!$B$2)/12","v":{"v":9974.473333333333,"d":"9974"}},{"$f":"(1-Deltagandeskatter!$B$2)*B163/12","v":{"v":9107.233333333335,"d":"9107"}}]
[13500,162000,32300,{"$f":"C164*Deltagandeskatter!$B$2","v":{"v":10374.76,"d":"10375"}},{"v":864.5633333333334,"d":"865"},{"$f":"(B164-(B164-C164)*Deltagandeskatter!$B$2)/12","v":{"v":10028.363333333333,"d":"10028"}},{"$f":"(1-Deltagandeskatter!$B$2)*B164/12","v":{"v":9163.800000000001,"d":"9164"}}]
[{"v":13583.333333333334,"d":"13583"},163000,32200,{"$f":"C165*Deltagandeskatter!$B$2","v":{"v":10342.64,"d":"10343"}},{"v":861.8866666666667,"d":"862"},{"$f":"(B165-(B165-C165)*Deltagandeskatter!$B$2)/12","v":{"v":10082.253333333334,"d":"10082"}},{"$f":"(1-Deltagandeskatter!$B$2)*B165/12","v":{"v":9220.366666666667,"d":"9220"}}]
[{"v":13666.666666666666,"d":"13667"},164000,32100,{"$f":"C166*Deltagandeskatter!$B$2","v":{"v":10310.52,"d":"10311"}},{"v":859.21,"d":"859"},{"$f":"(B166-(B166-C166)*Deltagandeskatter!$B$2)/12","v":{"v":10136.143333333333,"d":"10136"}},{"$f":"(1-Deltagandeskatter!$B$2)*B166/12","v":{"v":9276.933333333334,"d":"9277"}}]
[13750,165000,32000,{"$f":"C167*Deltagandeskatter!$B$2","v":{"v":10278.4,"d":"10278"}},{"v":856.5333333333333,"d":"857"},{"$f":"(B167-(B167-C167)*Deltagandeskatter!$B$2)/12","v":{"v":10190.033333333333,"d":"10190"}},{"$f":"(1-Deltagandeskatter!$B$2)*B167/12","v":{"v":9333.500000000002,"d":"9334"}}]
[{"v":13833.333333333334,"d":"13833"},166000,31900,{"$f":"C168*Deltagandeskatter!$B$2","v":{"v":10246.279999999999,"d":"10246"}},{"v":853.8566666666666,"d":"854"},{"$f":"(B168-(B168-C168)*Deltagandeskatter!$B$2)/12","v":{"v":10243.923333333334,"d":"10244"}},{"$f":"(1-Deltagandeskatter!$B$2)*B168/12","v":{"v":9390.066666666668,"d":"9390"}}]
[{"v":13916.666666666666,"d":"13917"},167000,31800,{"$f":"C169*Deltagandeskatter!$B$2","v":{"v":10214.16,"d":"10214"}},{"v":851.18,"d":"851"},{"$f":"(B169-(B169-C169)*Deltagandeskatter!$B$2)/12","v":{"v":10297.813333333334,"d":"10298"}},{"$f":"(1-Deltagandeskatter!$B$2)*B169/12","v":{"v":9446.633333333333,"d":"9447"}}]
[14000,168000,31700,{"$f":"C170*Deltagandeskatter!$B$2","v":{"v":10182.039999999999,"d":"10182"}},{"v":848.5033333333332,"d":"849"},{"$f":"(B170-(B170-C170)*Deltagandeskatter!$B$2)/12","v":{"v":10351.703333333333,"d":"10352"}},{"$f":"(1-Deltagandeskatter!$B$2)*B170/12","v":{"v":9503.2,"d":"9503"}}]
[{"v":14083.333333333334,"d":"14083"},169000,31600,{"$f":"C171*Deltagandeskatter!$B$2","v":{"v":10149.92,"d":"10150"}},{"v":845.8266666666667,"d":"846"},{"$f":"(B171-(B171-C171)*Deltagandeskatter!$B$2)/12","v":{"v":10405.593333333332,"d":"10406"}},{"$f":"(1-Deltagandeskatter!$B$2)*B171/12","v":{"v":9559.766666666668,"d":"9560"}}]
[{"v":14166.666666666666,"d":"14167"},170000,31500,{"$f":"C172*Deltagandeskatter!$B$2","v":{"v":10117.8,"d":"10118"}},{"v":843.15,"d":"843"},{"$f":"(B172-(B172-C172)*Deltagandeskatter!$B$2)/12","v":{"v":10459.483333333334,"d":"10459"}},{"$f":"(1-Deltagandeskatter!$B$2)*B172/12","v":{"v":9616.333333333334,"d":"9616"}}]
[14250,171000,31400,{"$f":"C173*Deltagandeskatter!$B$2","v":{"v":10085.68,"d":"10086"}},{"v":840.4733333333334,"d":"840"},{"$f":"(B173-(B173-C173)*Deltagandeskatter!$B$2)/12","v":{"v":10513.373333333335,"d":"10513"}},{"$f":"(1-Deltagandeskatter!$B$2)*B173/12","v":{"v":9672.900000000001,"d":"9673"}}]
[{"v":14333.333333333334,"d":"14333"},172000,31300,{"$f":"C174*Deltagandeskatter!$B$2","v":{"v":10053.56,"d":"10054"}},{"v":837.7966666666666,"d":"838"},{"$f":"(B174-(B174-C174)*Deltagandeskatter!$B$2)/12","v":{"v":10567.263333333334,"d":"10567"}},{"$f":"(1-Deltagandeskatter!$B$2)*B174/12","v":{"v":9729.466666666667,"d":"9729"}}]
[{"v":14416.666666666666,"d":"14417"},173000,31200,{"$f":"C175*Deltagandeskatter!$B$2","v":{"v":10021.439999999999,"d":"10021"}},{"v":835.1199999999999,"d":"835"},{"$f":"(B175-(B175-C175)*Deltagandeskatter!$B$2)/12","v":{"v":10621.153333333334,"d":"10621"}},{"$f":"(1-Deltagandeskatter!$B$2)*B175/12","v":{"v":9786.033333333335,"d":"9786"}}]
[14500,174000,31100,{"$f":"C176*Deltagandeskatter!$B$2","v":{"v":9989.32,"d":"9989"}},{"v":832.4433333333333,"d":"832"},{"$f":"(B176-(B176-C176)*Deltagandeskatter!$B$2)/12","v":{"v":10675.043333333333,"d":"10675"}},{"$f":"(1-Deltagandeskatter!$B$2)*B176/12","v":{"v":9842.6,"d":"9843"}}]
[{"v":14583.333333333334,"d":"14583"},175000,31000,{"$f":"C177*Deltagandeskatter!$B$2","v":{"v":9957.199999999999,"d":"9957"}},{"v":829.7666666666665,"d":"830"},{"$f":"(B177-(B177-C177)*Deltagandeskatter!$B$2)/12","v":{"v":10728.933333333334,"d":"10729"}},{"$f":"(1-Deltagandeskatter!$B$2)*B177/12","v":{"v":9899.166666666668,"d":"9899"}}]
[{"v":14666.666666666666,"d":"14667"},176000,30900,{"$f":"C178*Deltagandeskatter!$B$2","v":{"v":9925.08,"d":"9925"}},{"v":827.09,"d":"827"},{"$f":"(B178-(B178-C178)*Deltagandeskatter!$B$2)/12","v":{"v":10782.823333333334,"d":"10783"}},{"$f":"(1-Deltagandeskatter!$B$2)*B178/12","v":{"v":9955.733333333335,"d":"9956"}}]
[14750,177000,30800,{"$f":"C179*Deltagandeskatter!$B$2","v":{"v":9892.96,"d":"9893"}},{"v":824.4133333333333,"d":"824"},{"$f":"(B179-(B179-C179)*Deltagandeskatter!$B$2)/12","v":{"v":10836.713333333333,"d":"10837"}},{"$f":"(1-Deltagandeskatter!$B$2)*B179/12","v":{"v":10012.300000000001,"d":"10012"}}]
[{"v":14833.333333333334,"d":"14833"},178000,30700,{"$f":"C180*Deltagandeskatter!$B$2","v":{"v":9860.84,"d":"9861"}},{"v":821.7366666666667,"d":"822"},{"$f":"(B180-(B180-C180)*Deltagandeskatter!$B$2)/12","v":{"v":10890.603333333334,"d":"10891"}},{"$f":"(1-Deltagandeskatter!$B$2)*B180/12","v":{"v":10068.866666666667,"d":"10069"}}]
[{"v":14916.666666666666,"d":"14917"},179000,30600,{"$f":"C181*Deltagandeskatter!$B$2","v":{"v":9828.72,"d":"9829"}},{"v":819.06,"d":"819"},{"$f":"(B181-(B181-C181)*Deltagandeskatter!$B$2)/12","v":{"v":10944.493333333334,"d":"10944"}},{"$f":"(1-Deltagandeskatter!$B$2)*B181/12","v":{"v":10125.433333333334,"d":"10125"}}]
[15000,180000,30500,{"$f":"C182*Deltagandeskatter!$B$2","v":{"v":9796.6,"d":"9797"}},{"v":816.3833333333333,"d":"816"},{"$f":"(B182-(B182-C182)*Deltagandeskatter!$B$2)/12","v":{"v":10998.383333333333,"d":"10998"}},{"$f":"(1-Deltagandeskatter!$B$2)*B182/12","v":{"v":10182.000000000002,"d":"10182"}}]
[{"v":15083.333333333334,"d":"15083"},181000,30400,{"$f":"C183*Deltagandeskatter!$B$2","v":{"v":9764.48,"d":"9764"}},{"v":813.7066666666666,"d":"814"},{"$f":"(B183-(B183-C183)*Deltagandeskatter!$B$2)/12","v":{"v":11052.273333333333,"d":"11052"}},{"$f":"(1-Deltagandeskatter!$B$2)*B183/12","v":{"v":10238.566666666668,"d":"10239"}}]
[{"v":15166.666666666666,"d":"15167"},182000,30300,{"$f":"C184*Deltagandeskatter!$B$2","v":{"v":9732.359999999999,"d":"9732"}},{"v":811.0299999999999,"d":"811"},{"$f":"(B184-(B184-C184)*Deltagandeskatter!$B$2)/12","v":{"v":11106.163333333332,"d":"11106"}},{"$f":"(1-Deltagandeskatter!$B$2)*B184/12","v":{"v":10295.133333333333,"d":"10295"}}]
[15250,183000,30200,{"$f":"C185*Deltagandeskatter!$B$2","v":{"v":9700.24,"d":"9700"}},{"v":808.3533333333334,"d":"808"},{"$f":"(B185-(B185-C185)*Deltagandeskatter!$B$2)/12","v":{"v":11160.053333333335,"d":"11160"}},{"$f":"(1-Deltagandeskatter!$B$2)*B185/12","v":{"v":10351.7,"d":"10352"}}]
[{"v":15333.333333333334,"d":"15333"},184000,30100,{"$f":"C186*Deltagandeskatter!$B$2","v":{"v":9668.119999999999,"d":"9668"}},{"v":805.6766666666666,"d":"806"},{"$f":"(B186-(B186-C186)*Deltagandeskatter!$B$2)/12","v":{"v":11213.943333333335,"d":"11214"}},{"$f":"(1-Deltagandeskatter!$B$2)*B186/12","v":{"v":10408.266666666668,"d":"10408"}}]
[{"v":15416.666666666666,"d":"15417"},185000,30000,{"$f":"C187*Deltagandeskatter!$B$2","v":9636},803,{"$f":"(B187-(B187-C187)*Deltagandeskatter!$B$2)/12","v":{"v":11267.833333333334,"d":"11268"}},{"$f":"(1-Deltagandeskatter!$B$2)*B187/12","v":{"v":10464.833333333334,"d":"10465"}}]
[15500,186000,29900,{"$f":"C188*Deltagandeskatter!$B$2","v":{"v":9603.88,"d":"9604"}},{"v":800.3233333333333,"d":"800"},{"$f":"(B188-(B188-C188)*Deltagandeskatter!$B$2)/12","v":{"v":11321.723333333333,"d":"11322"}},{"$f":"(1-Deltagandeskatter!$B$2)*B188/12","v":{"v":10521.400000000001,"d":"10521"}}]
[{"v":15583.333333333334,"d":"15583"},187000,29800,{"$f":"C189*Deltagandeskatter!$B$2","v":{"v":9571.76,"d":"9572"}},{"v":797.6466666666666,"d":"798"},{"$f":"(B189-(B189-C189)*Deltagandeskatter!$B$2)/12","v":{"v":11375.613333333333,"d":"11376"}},{"$f":"(1-Deltagandeskatter!$B$2)*B189/12","v":{"v":10577.966666666667,"d":"10578"}}]
[{"v":15666.666666666666,"d":"15667"},188000,29700,{"$f":"C190*Deltagandeskatter!$B$2","v":{"v":9539.64,"d":"9540"}},{"v":794.9699999999999,"d":"795"},{"$f":"(B190-(B190-C190)*Deltagandeskatter!$B$2)/12","v":{"v":11429.503333333334,"d":"11430"}},{"$f":"(1-Deltagandeskatter!$B$2)*B190/12","v":{"v":10634.533333333335,"d":"10635"}}]
[15750,189000,29600,{"$f":"C191*Deltagandeskatter!$B$2","v":{"v":9507.52,"d":"9508"}},{"v":792.2933333333334,"d":"792"},{"$f":"(B191-(B191-C191)*Deltagandeskatter!$B$2)/12","v":{"v":11483.393333333333,"d":"11483"}},{"$f":"(1-Deltagandeskatter!$B$2)*B191/12","v":{"v":10691.1,"d":"10691"}}]
[{"v":15833.333333333334,"d":"15833"},190000,29500,{"$f":"C192*Deltagandeskatter!$B$2","v":{"v":9475.4,"d":"9475"}},{"v":789.6166666666667,"d":"790"},{"$f":"(B192-(B192-C192)*Deltagandeskatter!$B$2)/12","v":{"v":11537.283333333333,"d":"11537"}},{"$f":"(1-Deltagandeskatter!$B$2)*B192/12","v":{"v":10747.666666666668,"d":"10748"}}]
[{"v":15916.666666666666,"d":"15917"},191000,29400,{"$f":"C193*Deltagandeskatter!$B$2","v":{"v":9443.279999999999,"d":"9443"}},{"v":786.9399999999999,"d":"787"},{"$f":"(B193-(B193-C193)*Deltagandeskatter!$B$2)/12","v":{"v":11591.173333333334,"d":"11591"}},{"$f":"(1-Deltagandeskatter!$B$2)*B193/12","v":{"v":10804.233333333335,"d":"10804"}}]
[16000,192000,29300,{"$f":"C194*Deltagandeskatter!$B$2","v":{"v":9411.16,"d":"9411"}},{"v":784.2633333333333,"d":"784"},{"$f":"(B194-(B194-C194)*Deltagandeskatter!$B$2)/12","v":{"v":11645.063333333334,"d":"11645"}},{"$f":"(1-Deltagandeskatter!$B$2)*B194/12","v":{"v":10860.800000000001,"d":"10861"}}]
[{"$f":"B195/12","v":{"v":16083.333333333334,"d":"16083"}},193000,{"$f":"GRUNDAVDRAG(B195)","v":29200},{"$f":"C195*Deltagandeskatter!$B$2","v":{"v":9379.039999999999,"d":"9379"}},{"$f":"D195/12","v":{"v":781.5866666666666,"d":"782"}},{"$f":"(B195-(B195-C195)*Deltagandeskatter!$B$2)/12","v":{"v":11698.953333333333,"d":"11699"}},{"$f":"(1-Deltagandeskatter!$B$2)*B195/12","v":{"v":10917.366666666667,"d":"10917"}}]
[{"v":16166.666666666666,"d":"16167"},194000,29100,{"$f":"C196*Deltagandeskatter!$B$2","v":{"v":9346.92,"d":"9347"}},{"v":778.91,"d":"779"},{"$f":"(B196-(B196-C196)*Deltagandeskatter!$B$2)/12","v":{"v":11752.843333333332,"d":"11753"}},{"$f":"(1-Deltagandeskatter!$B$2)*B196/12","v":{"v":10973.933333333334,"d":"10974"}}]
[16250,195000,29000,{"$f":"C197*Deltagandeskatter!$B$2","v":{"v":9314.8,"d":"9315"}},{"v":776.2333333333332,"d":"776"},{"$f":"(B197-(B197-C197)*Deltagandeskatter!$B$2)/12","v":{"v":11806.733333333332,"d":"11807"}},{"$f":"(1-Deltagandeskatter!$B$2)*B197/12","v":{"v":11030.5,"d":"11031"}}]
[{"v":16333.333333333334,"d":"16333"},196000,28900,{"$f":"C198*Deltagandeskatter!$B$2","v":{"v":9282.68,"d":"9283"}},{"v":773.5566666666667,"d":"774"},{"$f":"(B198-(B198-C198)*Deltagandeskatter!$B$2)/12","v":{"v":11860.623333333335,"d":"11861"}},{"$f":"(1-Deltagandeskatter!$B$2)*B198/12","v":{"v":11087.066666666668,"d":"11087"}}]
[{"v":16416.666666666668,"d":"16417"},197000,28800,{"$f":"C199*Deltagandeskatter!$B$2","v":{"v":9250.56,"d":"9251"}},{"v":770.88,"d":"771"},{"$f":"(B199-(B199-C199)*Deltagandeskatter!$B$2)/12","v":{"v":11914.513333333334,"d":"11915"}},{"$f":"(1-Deltagandeskatter!$B$2)*B199/12","v":{"v":11143.633333333333,"d":"11144"}}]
[16500,198000,28700,{"$f":"C200*Deltagandeskatter!$B$2","v":{"v":9218.439999999999,"d":"9218"}},{"v":768.2033333333333,"d":"768"},{"$f":"(B200-(B200-C200)*Deltagandeskatter!$B$2)/12","v":{"v":11968.403333333334,"d":"11968"}},{"$f":"(1-Deltagandeskatter!$B$2)*B200/12","v":{"v":11200.200000000003,"d":"11200"}}]
[{"v":16583.333333333332,"d":"16583"},199000,28600,{"$f":"C201*Deltagandeskatter!$B$2","v":{"v":9186.32,"d":"9186"}},{"v":765.5266666666666,"d":"766"},{"$f":"(B201-(B201-C201)*Deltagandeskatter!$B$2)/12","v":{"v":12022.293333333335,"d":"12022"}},{"$f":"(1-Deltagandeskatter!$B$2)*B201/12","v":{"v":11256.766666666668,"d":"11257"}}]
[{"v":16666.666666666668,"d":"16667"},200000,28500,{"$f":"C202*Deltagandeskatter!$B$2","v":{"v":9154.199999999999,"d":"9154"}},{"v":762.8499999999999,"d":"763"},{"$f":"(B202-(B202-C202)*Deltagandeskatter!$B$2)/12","v":{"v":12076.183333333334,"d":"12076"}},{"$f":"(1-Deltagandeskatter!$B$2)*B202/12","v":{"v":11313.333333333334,"d":"11313"}}]
[16750,201000,28400,{"$f":"C203*Deltagandeskatter!$B$2","v":{"v":9122.08,"d":"9122"}},{"v":760.1733333333333,"d":"760"},{"$f":"(B203-(B203-C203)*Deltagandeskatter!$B$2)/12","v":{"v":12130.073333333334,"d":"12130"}},{"$f":"(1-Deltagandeskatter!$B$2)*B203/12","v":{"v":11369.900000000001,"d":"11370"}}]
[{"v":16833.333333333332,"d":"16833"},202000,28300,{"$f":"C204*Deltagandeskatter!$B$2","v":{"v":9089.96,"d":"9090"}},{"v":757.4966666666666,"d":"757"},{"$f":"(B204-(B204-C204)*Deltagandeskatter!$B$2)/12","v":{"v":12183.963333333333,"d":"12184"}},{"$f":"(1-Deltagandeskatter!$B$2)*B204/12","v":{"v":11426.466666666667,"d":"11426"}}]
[{"v":16916.666666666668,"d":"16917"},203000,28200,{"$f":"C205*Deltagandeskatter!$B$2","v":{"v":9057.84,"d":"9058"}},{"v":754.82,"d":"755"},{"$f":"(B205-(B205-C205)*Deltagandeskatter!$B$2)/12","v":{"v":12237.853333333333,"d":"12238"}},{"$f":"(1-Deltagandeskatter!$B$2)*B205/12","v":{"v":11483.033333333335,"d":"11483"}}]
[17000,204000,28100,{"$f":"C206*Deltagandeskatter!$B$2","v":{"v":9025.72,"d":"9026"}},{"v":752.1433333333333,"d":"752"},{"$f":"(B206-(B206-C206)*Deltagandeskatter!$B$2)/12","v":{"v":12291.743333333334,"d":"12292"}},{"$f":"(1-Deltagandeskatter!$B$2)*B206/12","v":{"v":11539.6,"d":"11540"}}]
[{"v":17083.333333333332,"d":"17083"},205000,28000,{"$f":"C207*Deltagandeskatter!$B$2","v":{"v":8993.6,"d":"8994"}},{"v":749.4666666666667,"d":"749"},{"$f":"(B207-(B207-C207)*Deltagandeskatter!$B$2)/12","v":{"v":12345.633333333333,"d":"12346"}},{"$f":"(1-Deltagandeskatter!$B$2)*B207/12","v":{"v":11596.166666666666,"d":"11596"}}]
[{"v":17166.666666666668,"d":"17167"},206000,27900,{"$f":"C208*Deltagandeskatter!$B$2","v":{"v":8961.48,"d":"8961"}},{"v":746.79,"d":"747"},{"$f":"(B208-(B208-C208)*Deltagandeskatter!$B$2)/12","v":{"v":12399.523333333333,"d":"12400"}},{"$f":"(1-Deltagandeskatter!$B$2)*B208/12","v":{"v":11652.733333333335,"d":"11653"}}]
[17250,207000,27800,{"$f":"C209*Deltagandeskatter!$B$2","v":{"v":8929.359999999999,"d":"8929"}},{"v":744.1133333333332,"d":"744"},{"$f":"(B209-(B209-C209)*Deltagandeskatter!$B$2)/12","v":{"v":12453.413333333332,"d":"12453"}},{"$f":"(1-Deltagandeskatter!$B$2)*B209/12","v":{"v":11709.300000000001,"d":"11709"}}]
[{"v":17333.333333333332,"d":"17333"},208000,27700,{"$f":"C210*Deltagandeskatter!$B$2","v":{"v":8897.24,"d":"8897"}},{"v":741.4366666666666,"d":"741"},{"$f":"(B210-(B210-C210)*Deltagandeskatter!$B$2)/12","v":{"v":12507.303333333335,"d":"12507"}},{"$f":"(1-Deltagandeskatter!$B$2)*B210/12","v":{"v":11765.866666666669,"d":"11766"}}]
[{"v":17416.666666666668,"d":"17417"},209000,27600,{"$f":"C211*Deltagandeskatter!$B$2","v":{"v":8865.119999999999,"d":"8865"}},{"v":738.7599999999999,"d":"739"},{"$f":"(B211-(B211-C211)*Deltagandeskatter!$B$2)/12","v":{"v":12561.193333333335,"d":"12561"}},{"$f":"(1-Deltagandeskatter!$B$2)*B211/12","v":{"v":11822.433333333334,"d":"11822"}}]
[17500,210000,27500,{"$f":"C212*Deltagandeskatter!$B$2","v":8833},{"v":736.0833333333334,"d":"736"},{"$f":"(B212-(B212-C212)*Deltagandeskatter!$B$2)/12","v":{"v":12615.083333333334,"d":"12615"}},{"$f":"(1-Deltagandeskatter!$B$2)*B212/12","v":{"v":11879.000000000002,"d":"11879"}}]
[{"v":17583.333333333332,"d":"17583"},211000,27400,{"$f":"C213*Deltagandeskatter!$B$2","v":{"v":8800.88,"d":"8801"}},{"v":733.4066666666666,"d":"733"},{"$f":"(B213-(B213-C213)*Deltagandeskatter!$B$2)/12","v":{"v":12668.973333333333,"d":"12669"}},{"$f":"(1-Deltagandeskatter!$B$2)*B213/12","v":{"v":11935.566666666668,"d":"11936"}}]
[{"v":17666.666666666668,"d":"17667"},212000,27300,{"$f":"C214*Deltagandeskatter!$B$2","v":{"v":8768.76,"d":"8769"}},{"v":730.73,"d":"731"},{"$f":"(B214-(B214-C214)*Deltagandeskatter!$B$2)/12","v":{"v":12722.863333333333,"d":"12723"}},{"$f":"(1-Deltagandeskatter!$B$2)*B214/12","v":{"v":11992.133333333333,"d":"11992"}}]
[17750,213000,27200,{"$f":"C215*Deltagandeskatter!$B$2","v":{"v":8736.64,"d":"8737"}},{"v":728.0533333333333,"d":"728"},{"$f":"(B215-(B215-C215)*Deltagandeskatter!$B$2)/12","v":{"v":12776.753333333334,"d":"12777"}},{"$f":"(1-Deltagandeskatter!$B$2)*B215/12","v":{"v":12048.700000000003,"d":"12049"}}]
[{"v":17833.333333333332,"d":"17833"},214000,27100,{"$f":"C216*Deltagandeskatter!$B$2","v":{"v":8704.52,"d":"8705"}},{"v":725.3766666666667,"d":"725"},{"$f":"(B216-(B216-C216)*Deltagandeskatter!$B$2)/12","v":{"v":12830.643333333333,"d":"12831"}},{"$f":"(1-Deltagandeskatter!$B$2)*B216/12","v":{"v":12105.266666666668,"d":"12105"}}]
[{"v":17916.666666666668,"d":"17917"},215000,27000,{"$f":"C217*Deltagandeskatter!$B$2","v":{"v":8672.4,"d":"8672"}},{"v":722.6999999999999,"d":"723"},{"$f":"(B217-(B217-C217)*Deltagandeskatter!$B$2)/12","v":{"v":12884.533333333333,"d":"12885"}},{"$f":"(1-Deltagandeskatter!$B$2)*B217/12","v":{"v":12161.833333333336,"d":"12162"}}]
[18000,216000,26900,{"$f":"C218*Deltagandeskatter!$B$2","v":{"v":8640.279999999999,"d":"8640"}},{"v":720.0233333333332,"d":"720"},{"$f":"(B218-(B218-C218)*Deltagandeskatter!$B$2)/12","v":{"v":12938.423333333334,"d":"12938"}},{"$f":"(1-Deltagandeskatter!$B$2)*B218/12","v":{"v":12218.400000000001,"d":"12218"}}]
[{"v":18083.333333333332,"d":"18083"},217000,26800,{"$f":"C219*Deltagandeskatter!$B$2","v":{"v":8608.16,"d":"8608"}},{"v":717.3466666666667,"d":"717"},{"$f":"(B219-(B219-C219)*Deltagandeskatter!$B$2)/12","v":{"v":12992.313333333334,"d":"12992"}},{"$f":"(1-Deltagandeskatter!$B$2)*B219/12","v":{"v":12274.966666666667,"d":"12275"}}]
[{"v":18166.666666666668,"d":"18167"},218000,26700,{"$f":"C220*Deltagandeskatter!$B$2","v":{"v":8576.039999999999,"d":"8576"}},{"v":714.67,"d":"715"},{"$f":"(B220-(B220-C220)*Deltagandeskatter!$B$2)/12","v":{"v":13046.203333333333,"d":"13046"}},{"$f":"(1-Deltagandeskatter!$B$2)*B220/12","v":{"v":12331.533333333335,"d":"12332"}}]
[18250,219000,26600,{"$f":"C221*Deltagandeskatter!$B$2","v":{"v":8543.92,"d":"8544"}},{"v":711.9933333333333,"d":"712"},{"$f":"(B221-(B221-C221)*Deltagandeskatter!$B$2)/12","v":{"v":13100.093333333332,"d":"13100"}},{"$f":"(1-Deltagandeskatter!$B$2)*B221/12","v":{"v":12388.1,"d":"12388"}}]
[{"v":18333.333333333332,"d":"18333"},220000,26500,{"$f":"C222*Deltagandeskatter!$B$2","v":{"v":8511.8,"d":"8512"}},{"v":709.3166666666666,"d":"709"},{"$f":"(B222-(B222-C222)*Deltagandeskatter!$B$2)/12","v":{"v":13153.983333333332,"d":"13154"}},{"$f":"(1-Deltagandeskatter!$B$2)*B222/12","v":{"v":12444.66666666667,"d":"12445"}}]
[{"v":18416.666666666668,"d":"18417"},221000,26400,{"$f":"C223*Deltagandeskatter!$B$2","v":{"v":8479.68,"d":"8480"}},{"v":706.64,"d":"707"},{"$f":"(B223-(B223-C223)*Deltagandeskatter!$B$2)/12","v":{"v":13207.873333333335,"d":"13208"}},{"$f":"(1-Deltagandeskatter!$B$2)*B223/12","v":{"v":12501.233333333335,"d":"12501"}}]
[18500,222000,26300,{"$f":"C224*Deltagandeskatter!$B$2","v":{"v":8447.56,"d":"8448"}},{"v":703.9633333333333,"d":"704"},{"$f":"(B224-(B224-C224)*Deltagandeskatter!$B$2)/12","v":{"v":13261.763333333334,"d":"13262"}},{"$f":"(1-Deltagandeskatter!$B$2)*B224/12","v":{"v":12557.800000000001,"d":"12558"}}]
[{"v":18583.333333333332,"d":"18583"},223000,26200,{"$f":"C225*Deltagandeskatter!$B$2","v":{"v":8415.44,"d":"8415"}},{"v":701.2866666666667,"d":"701"},{"$f":"(B225-(B225-C225)*Deltagandeskatter!$B$2)/12","v":{"v":13315.653333333334,"d":"13316"}},{"$f":"(1-Deltagandeskatter!$B$2)*B225/12","v":{"v":12614.366666666669,"d":"12614"}}]
[{"v":18666.666666666668,"d":"18667"},224000,26100,{"$f":"C226*Deltagandeskatter!$B$2","v":{"v":8383.32,"d":"8383"}},{"v":698.61,"d":"699"},{"$f":"(B226-(B226-C226)*Deltagandeskatter!$B$2)/12","v":{"v":13369.543333333335,"d":"13370"}},{"$f":"(1-Deltagandeskatter!$B$2)*B226/12","v":{"v":12670.933333333334,"d":"12671"}}]
[18750,225000,26000,{"$f":"C227*Deltagandeskatter!$B$2","v":{"v":8351.199999999999,"d":"8351"}},{"v":695.9333333333333,"d":"696"},{"$f":"(B227-(B227-C227)*Deltagandeskatter!$B$2)/12","v":{"v":13423.433333333334,"d":"13423"}},{"$f":"(1-Deltagandeskatter!$B$2)*B227/12","v":{"v":12727.500000000002,"d":"12728"}}]
[{"v":18833.333333333332,"d":"18833"},226000,25900,{"$f":"C228*Deltagandeskatter!$B$2","v":{"v":8319.08,"d":"8319"}},{"v":693.2566666666667,"d":"693"},{"$f":"(B228-(B228-C228)*Deltagandeskatter!$B$2)/12","v":{"v":13477.323333333334,"d":"13477"}},{"$f":"(1-Deltagandeskatter!$B$2)*B228/12","v":{"v":12784.066666666668,"d":"12784"}}]
[{"v":18916.666666666668,"d":"18917"},227000,25800,{"$f":"C229*Deltagandeskatter!$B$2","v":{"v":8286.96,"d":"8287"}},{"v":690.5799999999999,"d":"691"},{"$f":"(B229-(B229-C229)*Deltagandeskatter!$B$2)/12","v":{"v":13531.213333333333,"d":"13531"}},{"$f":"(1-Deltagandeskatter!$B$2)*B229/12","v":{"v":12840.633333333333,"d":"12841"}}]
[19000,228000,25700,{"$f":"C230*Deltagandeskatter!$B$2","v":{"v":8254.84,"d":"8255"}},{"v":687.9033333333333,"d":"688"},{"$f":"(B230-(B230-C230)*Deltagandeskatter!$B$2)/12","v":{"v":13585.103333333333,"d":"13585"}},{"$f":"(1-Deltagandeskatter!$B$2)*B230/12","v":{"v":12897.200000000003,"d":"12897"}}]
[{"v":19083.333333333332,"d":"19083"},229000,25600,{"$f":"C231*Deltagandeskatter!$B$2","v":{"v":8222.72,"d":"8223"}},{"v":685.2266666666666,"d":"685"},{"$f":"(B231-(B231-C231)*Deltagandeskatter!$B$2)/12","v":{"v":13638.993333333334,"d":"13639"}},{"$f":"(1-Deltagandeskatter!$B$2)*B231/12","v":{"v":12953.766666666668,"d":"12954"}}]
[{"v":19166.666666666668,"d":"19167"},230000,25500,{"$f":"C232*Deltagandeskatter!$B$2","v":{"v":8190.599999999999,"d":"8191"}},{"v":682.55,"d":"683"},{"$f":"(B232-(B232-C232)*Deltagandeskatter!$B$2)/12","v":{"v":13692.883333333333,"d":"13693"}},{"$f":"(1-Deltagandeskatter!$B$2)*B232/12","v":{"v":13010.333333333336,"d":"13010"}}]
[19250,231000,25400,{"$f":"C233*Deltagandeskatter!$B$2","v":{"v":8158.48,"d":"8158"}},{"v":679.8733333333333,"d":"680"},{"$f":"(B233-(B233-C233)*Deltagandeskatter!$B$2)/12","v":{"v":13746.773333333333,"d":"13747"}},{"$f":"(1-Deltagandeskatter!$B$2)*B233/12","v":{"v":13066.900000000001,"d":"13067"}}]
[{"v":19333.333333333332,"d":"19333"},232000,25300,{"$f":"C234*Deltagandeskatter!$B$2","v":{"v":8126.36,"d":"8126"}},{"v":677.1966666666666,"d":"677"},{"$f":"(B234-(B234-C234)*Deltagandeskatter!$B$2)/12","v":{"v":13800.663333333336,"d":"13801"}},{"$f":"(1-Deltagandeskatter!$B$2)*B234/12","v":{"v":13123.466666666667,"d":"13123"}}]
[{"v":19416.666666666668,"d":"19417"},233000,25200,{"$f":"C235*Deltagandeskatter!$B$2","v":{"v":8094.24,"d":"8094"}},{"v":674.52,"d":"675"},{"$f":"(B235-(B235-C235)*Deltagandeskatter!$B$2)/12","v":{"v":13854.553333333335,"d":"13855"}},{"$f":"(1-Deltagandeskatter!$B$2)*B235/12","v":{"v":13180.033333333335,"d":"13180"}}]
[19500,234000,25100,{"$f":"C236*Deltagandeskatter!$B$2","v":{"v":8062.12,"d":"8062"}},{"v":671.8433333333334,"d":"672"},{"$f":"(B236-(B236-C236)*Deltagandeskatter!$B$2)/12","v":{"v":13908.443333333335,"d":"13908"}},{"$f":"(1-Deltagandeskatter!$B$2)*B236/12","v":{"v":13236.6,"d":"13237"}}]
[{"v":19583.333333333332,"d":"19583"},235000,25000,{"$f":"C237*Deltagandeskatter!$B$2","v":8030},{"v":669.1666666666666,"d":"669"},{"$f":"(B237-(B237-C237)*Deltagandeskatter!$B$2)/12","v":{"v":13962.333333333334,"d":"13962"}},{"$f":"(1-Deltagandeskatter!$B$2)*B237/12","v":{"v":13293.16666666667,"d":"13293"}}]
[{"v":19666.666666666668,"d":"19667"},236000,24900,{"$f":"C238*Deltagandeskatter!$B$2","v":{"v":7997.879999999999,"d":"7998"}},{"v":666.4899999999999,"d":"666"},{"$f":"(B238-(B238-C238)*Deltagandeskatter!$B$2)/12","v":{"v":14016.223333333333,"d":"14016"}},{"$f":"(1-Deltagandeskatter!$B$2)*B238/12","v":{"v":13349.733333333335,"d":"13350"}}]
[19750,237000,24800,{"$f":"C239*Deltagandeskatter!$B$2","v":{"v":7965.759999999999,"d":"7966"}},{"v":663.8133333333333,"d":"664"},{"$f":"(B239-(B239-C239)*Deltagandeskatter!$B$2)/12","v":{"v":14070.113333333333,"d":"14070"}},{"$f":"(1-Deltagandeskatter!$B$2)*B239/12","v":{"v":13406.300000000001,"d":"13406"}}]
[{"v":19833.333333333332,"d":"19833"},238000,24700,{"$f":"C240*Deltagandeskatter!$B$2","v":{"v":7933.639999999999,"d":"7934"}},{"v":661.1366666666667,"d":"661"},{"$f":"(B240-(B240-C240)*Deltagandeskatter!$B$2)/12","v":{"v":14124.003333333334,"d":"14124"}},{"$f":"(1-Deltagandeskatter!$B$2)*B240/12","v":{"v":13462.866666666669,"d":"13463"}}]
[{"v":19916.666666666668,"d":"19917"},239000,24600,{"$f":"C241*Deltagandeskatter!$B$2","v":{"v":7901.5199999999995,"d":"7902"}},{"v":658.4599999999999,"d":"658"},{"$f":"(B241-(B241-C241)*Deltagandeskatter!$B$2)/12","v":{"v":14177.893333333333,"d":"14178"}},{"$f":"(1-Deltagandeskatter!$B$2)*B241/12","v":{"v":13519.433333333334,"d":"13519"}}]
[20000,240000,24500,{"$f":"C242*Deltagandeskatter!$B$2","v":{"v":7869.4,"d":"7869"}},{"v":655.7833333333333,"d":"656"},{"$f":"(B242-(B242-C242)*Deltagandeskatter!$B$2)/12","v":{"v":14231.783333333335,"d":"14232"}},{"$f":"(1-Deltagandeskatter!$B$2)*B242/12","v":{"v":13576.000000000002,"d":"13576"}}]
[{"v":20083.333333333332,"d":"20083"},241000,24400,{"$f":"C243*Deltagandeskatter!$B$2","v":{"v":7837.28,"d":"7837"}},{"v":653.1066666666667,"d":"653"},{"$f":"(B243-(B243-C243)*Deltagandeskatter!$B$2)/12","v":{"v":14285.673333333334,"d":"14286"}},{"$f":"(1-Deltagandeskatter!$B$2)*B243/12","v":{"v":13632.566666666668,"d":"13633"}}]
[{"v":20166.666666666668,"d":"20167"},242000,24300,{"$f":"C244*Deltagandeskatter!$B$2","v":{"v":7805.16,"d":"7805"}},{"v":650.43,"d":"650"},{"$f":"(B244-(B244-C244)*Deltagandeskatter!$B$2)/12","v":{"v":14339.563333333334,"d":"14340"}},{"$f":"(1-Deltagandeskatter!$B$2)*B244/12","v":{"v":13689.133333333333,"d":"13689"}}]
[20250,243000,24200,{"$f":"C245*Deltagandeskatter!$B$2","v":{"v":7773.04,"d":"7773"}},{"v":647.7533333333333,"d":"648"},{"$f":"(B245-(B245-C245)*Deltagandeskatter!$B$2)/12","v":{"v":14393.453333333333,"d":"14393"}},{"$f":"(1-Deltagandeskatter!$B$2)*B245/12","v":{"v":13745.700000000003,"d":"13746"}}]
[{"v":20333.333333333332,"d":"20333"},244000,24100,{"$f":"C246*Deltagandeskatter!$B$2","v":{"v":7740.92,"d":"7741"}},{"v":645.0766666666667,"d":"645"},{"$f":"(B246-(B246-C246)*Deltagandeskatter!$B$2)/12","v":{"v":14447.343333333332,"d":"14447"}},{"$f":"(1-Deltagandeskatter!$B$2)*B246/12","v":{"v":13802.266666666668,"d":"13802"}}]
[{"v":20416.666666666668,"d":"20417"},245000,24000,{"$f":"C247*Deltagandeskatter!$B$2","v":{"v":7708.799999999999,"d":"7709"}},{"v":642.4,"d":"642"},{"$f":"(B247-(B247-C247)*Deltagandeskatter!$B$2)/12","v":{"v":14501.233333333332,"d":"14501"}},{"$f":"(1-Deltagandeskatter!$B$2)*B247/12","v":{"v":13858.833333333336,"d":"13859"}}]
[20500,246000,23900,{"$f":"C248*Deltagandeskatter!$B$2","v":{"v":7676.679999999999,"d":"7677"}},{"v":639.7233333333332,"d":"640"},{"$f":"(B248-(B248-C248)*Deltagandeskatter!$B$2)/12","v":{"v":14555.123333333335,"d":"14555"}},{"$f":"(1-Deltagandeskatter!$B$2)*B248/12","v":{"v":13915.400000000001,"d":"13915"}}]
[{"v":20583.333333333332,"d":"20583"},247000,23800,{"$f":"C249*Deltagandeskatter!$B$2","v":{"v":7644.5599999999995,"d":"7645"}},{"v":637.0466666666666,"d":"637"},{"$f":"(B249-(B249-C249)*Deltagandeskatter!$B$2)/12","v":{"v":14609.013333333334,"d":"14609"}},{"$f":"(1-Deltagandeskatter!$B$2)*B249/12","v":{"v":13971.966666666667,"d":"13972"}}]
[{"v":20666.666666666668,"d":"20667"},248000,23700,{"$f":"C250*Deltagandeskatter!$B$2","v":{"v":7612.44,"d":"7612"}},{"v":634.37,"d":"634"},{"$f":"(B250-(B250-C250)*Deltagandeskatter!$B$2)/12","v":{"v":14662.903333333334,"d":"14663"}},{"$f":"(1-Deltagandeskatter!$B$2)*B250/12","v":{"v":14028.533333333335,"d":"14029"}}]
[20750,249000,23600,{"$f":"C251*Deltagandeskatter!$B$2","v":{"v":7580.32,"d":"7580"}},{"v":631.6933333333333,"d":"632"},{"$f":"(B251-(B251-C251)*Deltagandeskatter!$B$2)/12","v":{"v":14716.793333333335,"d":"14717"}},{"$f":"(1-Deltagandeskatter!$B$2)*B251/12","v":{"v":14085.1,"d":"14085"}}]
[{"v":20833.333333333332,"d":"20833"},250000,23500,{"$f":"C252*Deltagandeskatter!$B$2","v":{"v":7548.2,"d":"7548"}},{"v":629.0166666666667,"d":"629"},{"$f":"(B252-(B252-C252)*Deltagandeskatter!$B$2)/12","v":{"v":14770.683333333334,"d":"14771"}},{"$f":"(1-Deltagandeskatter!$B$2)*B252/12","v":{"v":14141.66666666667,"d":"14142"}}]
[{"v":20916.666666666668,"d":"20917"},251000,23400,{"$f":"C253*Deltagandeskatter!$B$2","v":{"v":7516.08,"d":"7516"}},{"v":626.34,"d":"626"},{"$f":"(B253-(B253-C253)*Deltagandeskatter!$B$2)/12","v":{"v":14824.573333333334,"d":"14825"}},{"$f":"(1-Deltagandeskatter!$B$2)*B253/12","v":{"v":14198.233333333335,"d":"14198"}}]
[21000,252000,23300,{"$f":"C254*Deltagandeskatter!$B$2","v":{"v":7483.96,"d":"7484"}},{"v":623.6633333333333,"d":"624"},{"$f":"(B254-(B254-C254)*Deltagandeskatter!$B$2)/12","v":{"v":14878.463333333333,"d":"14878"}},{"$f":"(1-Deltagandeskatter!$B$2)*B254/12","v":{"v":14254.800000000001,"d":"14255"}}]
[{"v":21083.333333333332,"d":"21083"},253000,23200,{"$f":"C255*Deltagandeskatter!$B$2","v":{"v":7451.839999999999,"d":"7452"}},{"v":620.9866666666666,"d":"621"},{"$f":"(B255-(B255-C255)*Deltagandeskatter!$B$2)/12","v":{"v":14932.353333333333,"d":"14932"}},{"$f":"(1-Deltagandeskatter!$B$2)*B255/12","v":{"v":14311.366666666669,"d":"14311"}}]
[{"v":21166.666666666668,"d":"21167"},254000,23100,{"$f":"C256*Deltagandeskatter!$B$2","v":{"v":7419.719999999999,"d":"7420"}},{"v":618.31,"d":"618"},{"$f":"(B256-(B256-C256)*Deltagandeskatter!$B$2)/12","v":{"v":14986.243333333332,"d":"14986"}},{"$f":"(1-Deltagandeskatter!$B$2)*B256/12","v":{"v":14367.933333333334,"d":"14368"}}]
[21250,255000,23000,{"$f":"C257*Deltagandeskatter!$B$2","v":{"v":7387.599999999999,"d":"7388"}},{"v":615.6333333333333,"d":"616"},{"$f":"(B257-(B257-C257)*Deltagandeskatter!$B$2)/12","v":{"v":15040.133333333333,"d":"15040"}},{"$f":"(1-Deltagandeskatter!$B$2)*B257/12","v":{"v":14424.500000000002,"d":"14425"}}]
[{"v":21333.333333333332,"d":"21333"},256000,22900,{"$f":"C258*Deltagandeskatter!$B$2","v":{"v":7355.48,"d":"7355"}},{"v":612.9566666666666,"d":"613"},{"$f":"(B258-(B258-C258)*Deltagandeskatter!$B$2)/12","v":{"v":15094.023333333333,"d":"15094"}},{"$f":"(1-Deltagandeskatter!$B$2)*B258/12","v":{"v":14481.066666666668,"d":"14481"}}]
[{"$f":"B259/12","v":{"v":21416.666666666668,"d":"21417"}},257000,{"$f":"GRUNDAVDRAG(B259)","v":22800},{"$f":"C259*Deltagandeskatter!$B$2","v":{"v":7323.36,"d":"7323"}},{"$f":"D259/12","v":{"v":610.28,"d":"610"}},{"$f":"(B259-(B259-C259)*Deltagandeskatter!$B$2)/12","v":{"v":15147.913333333336,"d":"15148"}},{"$f":"(1-Deltagandeskatter!$B$2)*B259/12","v":{"v":14537.633333333333,"d":"14538"}}]
[21500,258000,22700,{"$f":"C260*Deltagandeskatter!$B$2","v":{"v":7291.24,"d":"7291"}},{"v":607.6033333333334,"d":"608"},{"$f":"(B260-(B260-C260)*Deltagandeskatter!$B$2)/12","v":{"v":15201.803333333335,"d":"15202"}},{"$f":"(1-Deltagandeskatter!$B$2)*B260/12","v":{"v":14594.200000000003,"d":"14594"}}]
[{"v":21583.333333333332,"d":"21583"},259000,22600,{"$f":"C261*Deltagandeskatter!$B$2","v":{"v":7259.12,"d":"7259"}},{"v":604.9266666666666,"d":"605"},{"$f":"(B261-(B261-C261)*Deltagandeskatter!$B$2)/12","v":{"v":15255.693333333335,"d":"15256"}},{"$f":"(1-Deltagandeskatter!$B$2)*B261/12","v":{"v":14650.766666666668,"d":"14651"}}]
[{"v":21666.666666666668,"d":"21667"},260000,22500,{"$f":"C262*Deltagandeskatter!$B$2","v":7227},{"v":602.25,"d":"602"},{"$f":"(B262-(B262-C262)*Deltagandeskatter!$B$2)/12","v":{"v":15309.583333333334,"d":"15310"}},{"$f":"(1-Deltagandeskatter!$B$2)*B262/12","v":{"v":14707.333333333336,"d":"14707"}}]
[21750,261000,22400,{"$f":"C263*Deltagandeskatter!$B$2","v":{"v":7194.88,"d":"7195"}},{"v":599.5733333333334,"d":"600"},{"$f":"(B263-(B263-C263)*Deltagandeskatter!$B$2)/12","v":{"v":15363.473333333333,"d":"15363"}},{"$f":"(1-Deltagandeskatter!$B$2)*B263/12","v":{"v":14763.900000000001,"d":"14764"}}]
[{"v":21833.333333333332,"d":"21833"},262000,22300,{"$f":"C264*Deltagandeskatter!$B$2","v":{"v":7162.759999999999,"d":"7163"}},{"v":596.8966666666666,"d":"597"},{"$f":"(B264-(B264-C264)*Deltagandeskatter!$B$2)/12","v":{"v":15417.363333333333,"d":"15417"}},{"$f":"(1-Deltagandeskatter!$B$2)*B264/12","v":{"v":14820.466666666667,"d":"14820"}}]
[{"v":21916.666666666668,"d":"21917"},263000,22200,{"$f":"C265*Deltagandeskatter!$B$2","v":{"v":7130.639999999999,"d":"7131"}},{"v":594.2199999999999,"d":"594"},{"$f":"(B265-(B265-C265)*Deltagandeskatter!$B$2)/12","v":{"v":15471.253333333334,"d":"15471"}},{"$f":"(1-Deltagandeskatter!$B$2)*B265/12","v":{"v":14877.033333333335,"d":"14877"}}]
[22000,264000,22100,{"$f":"C266*Deltagandeskatter!$B$2","v":{"v":7098.5199999999995,"d":"7099"}},{"v":591.5433333333333,"d":"592"},{"$f":"(B266-(B266-C266)*Deltagandeskatter!$B$2)/12","v":{"v":15525.143333333333,"d":"15525"}},{"$f":"(1-Deltagandeskatter!$B$2)*B266/12","v":{"v":14933.6,"d":"14934"}}]
[{"v":22083.333333333332,"d":"22083"},265000,22000,{"$f":"C267*Deltagandeskatter!$B$2","v":{"v":7066.4,"d":"7066"}},{"v":588.8666666666667,"d":"589"},{"$f":"(B267-(B267-C267)*Deltagandeskatter!$B$2)/12","v":{"v":15579.033333333335,"d":"15579"}},{"$f":"(1-Deltagandeskatter!$B$2)*B267/12","v":{"v":14990.16666666667,"d":"14990"}}]
[{"v":22166.666666666668,"d":"22167"},266000,21900,{"$f":"C268*Deltagandeskatter!$B$2","v":{"v":7034.28,"d":"7034"}},{"v":586.1899999999999,"d":"586"},{"$f":"(B268-(B268-C268)*Deltagandeskatter!$B$2)/12","v":{"v":15632.923333333334,"d":"15633"}},{"$f":"(1-Deltagandeskatter!$B$2)*B268/12","v":{"v":15046.733333333335,"d":"15047"}}]
[22250,267000,21800,{"$f":"C269*Deltagandeskatter!$B$2","v":{"v":7002.16,"d":"7002"}},{"v":583.5133333333333,"d":"584"},{"$f":"(B269-(B269-C269)*Deltagandeskatter!$B$2)/12","v":{"v":15686.813333333334,"d":"15687"}},{"$f":"(1-Deltagandeskatter!$B$2)*B269/12","v":{"v":15103.300000000001,"d":"15103"}}]
[{"v":22333.333333333332,"d":"22333"},268000,21700,{"$f":"C270*Deltagandeskatter!$B$2","v":{"v":6970.04,"d":"6970"}},{"v":580.8366666666667,"d":"581"},{"$f":"(B270-(B270-C270)*Deltagandeskatter!$B$2)/12","v":{"v":15740.703333333333,"d":"15741"}},{"$f":"(1-Deltagandeskatter!$B$2)*B270/12","v":{"v":15159.866666666669,"d":"15160"}}]
[{"v":22416.666666666668,"d":"22417"},269000,21600,{"$f":"C271*Deltagandeskatter!$B$2","v":{"v":6937.92,"d":"6938"}},{"v":578.16,"d":"578"},{"$f":"(B271-(B271-C271)*Deltagandeskatter!$B$2)/12","v":{"v":15794.593333333332,"d":"15795"}},{"$f":"(1-Deltagandeskatter!$B$2)*B271/12","v":{"v":15216.433333333334,"d":"15216"}}]
[22500,270000,21500,{"$f":"C272*Deltagandeskatter!$B$2","v":{"v":6905.799999999999,"d":"6906"}},{"v":575.4833333333332,"d":"575"},{"$f":"(B272-(B272-C272)*Deltagandeskatter!$B$2)/12","v":{"v":15848.483333333332,"d":"15848"}},{"$f":"(1-Deltagandeskatter!$B$2)*B272/12","v":{"v":15273.000000000002,"d":"15273"}}]
[{"v":22583.333333333332,"d":"22583"},271000,21400,{"$f":"C273*Deltagandeskatter!$B$2","v":{"v":6873.679999999999,"d":"6874"}},{"v":572.8066666666666,"d":"573"},{"$f":"(B273-(B273-C273)*Deltagandeskatter!$B$2)/12","v":{"v":15902.373333333335,"d":"15902"}},{"$f":"(1-Deltagandeskatter!$B$2)*B273/12","v":{"v":15329.566666666668,"d":"15330"}}]
[{"v":22666.666666666668,"d":"22667"},272000,21300,{"$f":"C274*Deltagandeskatter!$B$2","v":{"v":6841.5599999999995,"d":"6842"}},{"v":570.13,"d":"570"},{"$f":"(B274-(B274-C274)*Deltagandeskatter!$B$2)/12","v":{"v":15956.263333333334,"d":"15956"}},{"$f":"(1-Deltagandeskatter!$B$2)*B274/12","v":{"v":15386.133333333333,"d":"15386"}}]
[22750,273000,21200,{"$f":"C275*Deltagandeskatter!$B$2","v":{"v":6809.44,"d":"6809"}},{"v":567.4533333333333,"d":"567"},{"$f":"(B275-(B275-C275)*Deltagandeskatter!$B$2)/12","v":{"v":16010.153333333334,"d":"16010"}},{"$f":"(1-Deltagandeskatter!$B$2)*B275/12","v":{"v":15442.700000000003,"d":"15443"}}]
[{"v":22833.333333333332,"d":"22833"},274000,21100,{"$f":"C276*Deltagandeskatter!$B$2","v":{"v":6777.32,"d":"6777"}},{"v":564.7766666666666,"d":"565"},{"$f":"(B276-(B276-C276)*Deltagandeskatter!$B$2)/12","v":{"v":16064.043333333335,"d":"16064"}},{"$f":"(1-Deltagandeskatter!$B$2)*B276/12","v":{"v":15499.266666666668,"d":"15499"}}]
[{"v":22916.666666666668,"d":"22917"},275000,21000,{"$f":"C277*Deltagandeskatter!$B$2","v":{"v":6745.2,"d":"6745"}},{"v":562.1,"d":"562"},{"$f":"(B277-(B277-C277)*Deltagandeskatter!$B$2)/12","v":{"v":16117.933333333334,"d":"16118"}},{"$f":"(1-Deltagandeskatter!$B$2)*B277/12","v":{"v":15555.833333333336,"d":"15556"}}]
[23000,276000,20900,{"$f":"C278*Deltagandeskatter!$B$2","v":{"v":6713.08,"d":"6713"}},{"v":559.4233333333333,"d":"559"},{"$f":"(B278-(B278-C278)*Deltagandeskatter!$B$2)/12","v":{"v":16171.823333333334,"d":"16172"}},{"$f":"(1-Deltagandeskatter!$B$2)*B278/12","v":{"v":15612.400000000001,"d":"15612"}}]
[{"v":23083.333333333332,"d":"23083"},277000,20800,{"$f":"C279*Deltagandeskatter!$B$2","v":{"v":6680.96,"d":"6681"}},{"v":556.7466666666667,"d":"557"},{"$f":"(B279-(B279-C279)*Deltagandeskatter!$B$2)/12","v":{"v":16225.713333333333,"d":"16226"}},{"$f":"(1-Deltagandeskatter!$B$2)*B279/12","v":{"v":15668.966666666667,"d":"15669"}}]
[{"v":23166.666666666668,"d":"23167"},278000,20700,{"$f":"C280*Deltagandeskatter!$B$2","v":{"v":6648.84,"d":"6649"}},{"v":554.07,"d":"554"},{"$f":"(B280-(B280-C280)*Deltagandeskatter!$B$2)/12","v":{"v":16279.603333333333,"d":"16280"}},{"$f":"(1-Deltagandeskatter!$B$2)*B280/12","v":{"v":15725.533333333335,"d":"15726"}}]
[23250,279000,20600,{"$f":"C281*Deltagandeskatter!$B$2","v":{"v":6616.719999999999,"d":"6617"}},{"v":551.3933333333333,"d":"551"},{"$f":"(B281-(B281-C281)*Deltagandeskatter!$B$2)/12","v":{"v":16333.493333333332,"d":"16333"}},{"$f":"(1-Deltagandeskatter!$B$2)*B281/12","v":{"v":15782.1,"d":"15782"}}]
[{"v":23333.333333333332,"d":"23333"},280000,20500,{"$f":"C282*Deltagandeskatter!$B$2","v":{"v":6584.599999999999,"d":"6585"}},{"v":548.7166666666666,"d":"549"},{"$f":"(B282-(B282-C282)*Deltagandeskatter!$B$2)/12","v":{"v":16387.383333333335,"d":"16387"}},{"$f":"(1-Deltagandeskatter!$B$2)*B282/12","v":{"v":15838.66666666667,"d":"15839"}}]
[{"v":23416.666666666668,"d":"23417"},281000,20400,{"$f":"C283*Deltagandeskatter!$B$2","v":{"v":6552.48,"d":"6552"}},{"v":546.04,"d":"546"},{"$f":"(B283-(B283-C283)*Deltagandeskatter!$B$2)/12","v":{"v":16441.273333333334,"d":"16441"}},{"$f":"(1-Deltagandeskatter!$B$2)*B283/12","v":{"v":15895.233333333335,"d":"15895"}}]
[23500,282000,20300,{"$f":"C284*Deltagandeskatter!$B$2","v":{"v":6520.36,"d":"6520"}},{"v":543.3633333333333,"d":"543"},{"$f":"(B284-(B284-C284)*Deltagandeskatter!$B$2)/12","v":{"v":16495.163333333334,"d":"16495"}},{"$f":"(1-Deltagandeskatter!$B$2)*B284/12","v":{"v":15951.800000000001,"d":"15952"}}]
[{"v":23583.333333333332,"d":"23583"},283000,20200,{"$f":"C285*Deltagandeskatter!$B$2","v":{"v":6488.24,"d":"6488"}},{"v":540.6866666666666,"d":"541"},{"$f":"(B285-(B285-C285)*Deltagandeskatter!$B$2)/12","v":{"v":16549.053333333333,"d":"16549"}},{"$f":"(1-Deltagandeskatter!$B$2)*B285/12","v":{"v":16008.366666666669,"d":"16008"}}]
[{"v":23666.666666666668,"d":"23667"},284000,20100,{"$f":"C286*Deltagandeskatter!$B$2","v":{"v":6456.12,"d":"6456"}},{"v":538.01,"d":"538"},{"$f":"(B286-(B286-C286)*Deltagandeskatter!$B$2)/12","v":{"v":16602.943333333333,"d":"16603"}},{"$f":"(1-Deltagandeskatter!$B$2)*B286/12","v":{"v":16064.933333333334,"d":"16065"}}]
[23750,285000,20000,{"$f":"C287*Deltagandeskatter!$B$2","v":6424},{"v":535.3333333333334,"d":"535"},{"$f":"(B287-(B287-C287)*Deltagandeskatter!$B$2)/12","v":{"v":16656.833333333332,"d":"16657"}},{"$f":"(1-Deltagandeskatter!$B$2)*B287/12","v":{"v":16121.500000000002,"d":"16122"}}]
[{"v":23833.333333333332,"d":"23833"},286000,19900,{"$f":"C288*Deltagandeskatter!$B$2","v":{"v":6391.88,"d":"6392"}},{"v":532.6566666666666,"d":"533"},{"$f":"(B288-(B288-C288)*Deltagandeskatter!$B$2)/12","v":{"v":16710.72333333333,"d":"16711"}},{"$f":"(1-Deltagandeskatter!$B$2)*B288/12","v":{"v":16178.066666666668,"d":"16178"}}]
[{"v":23916.666666666668,"d":"23917"},287000,19800,{"$f":"C289*Deltagandeskatter!$B$2","v":{"v":6359.759999999999,"d":"6360"}},{"v":529.9799999999999,"d":"530"},{"$f":"(B289-(B289-C289)*Deltagandeskatter!$B$2)/12","v":{"v":16764.61333333333,"d":"16765"}},{"$f":"(1-Deltagandeskatter!$B$2)*B289/12","v":{"v":16234.633333333333,"d":"16235"}}]
[24000,288000,19700,{"$f":"C290*Deltagandeskatter!$B$2","v":{"v":6327.639999999999,"d":"6328"}},{"v":527.3033333333333,"d":"527"},{"$f":"(B290-(B290-C290)*Deltagandeskatter!$B$2)/12","v":{"v":16818.503333333334,"d":"16819"}},{"$f":"(1-Deltagandeskatter!$B$2)*B290/12","v":{"v":16291.200000000003,"d":"16291"}}]
[{"v":24083.333333333332,"d":"24083"},289000,19600,{"$f":"C291*Deltagandeskatter!$B$2","v":{"v":6295.5199999999995,"d":"6296"}},{"v":524.6266666666667,"d":"525"},{"$f":"(B291-(B291-C291)*Deltagandeskatter!$B$2)/12","v":{"v":16872.393333333333,"d":"16872"}},{"$f":"(1-Deltagandeskatter!$B$2)*B291/12","v":{"v":16347.766666666668,"d":"16348"}}]
[{"v":24166.666666666668,"d":"24167"},290000,19500,{"$f":"C292*Deltagandeskatter!$B$2","v":{"v":6263.4,"d":"6263"}},{"v":521.9499999999999,"d":"522"},{"$f":"(B292-(B292-C292)*Deltagandeskatter!$B$2)/12","v":{"v":16926.283333333336,"d":"16926"}},{"$f":"(1-Deltagandeskatter!$B$2)*B292/12","v":{"v":16404.333333333336,"d":"16404"}}]
[24250,291000,19400,{"$f":"C293*Deltagandeskatter!$B$2","v":{"v":6231.28,"d":"6231"}},{"v":519.2733333333333,"d":"519"},{"$f":"(B293-(B293-C293)*Deltagandeskatter!$B$2)/12","v":{"v":16980.173333333336,"d":"16980"}},{"$f":"(1-Deltagandeskatter!$B$2)*B293/12","v":{"v":16460.9,"d":"16461"}}]
[{"v":24333.333333333332,"d":"24333"},292000,19300,{"$f":"C294*Deltagandeskatter!$B$2","v":{"v":6199.16,"d":"6199"}},{"v":516.5966666666667,"d":"517"},{"$f":"(B294-(B294-C294)*Deltagandeskatter!$B$2)/12","v":{"v":17034.063333333335,"d":"17034"}},{"$f":"(1-Deltagandeskatter!$B$2)*B294/12","v":{"v":16517.46666666667,"d":"16517"}}]
[{"v":24416.666666666668,"d":"24417"},293000,19200,{"$f":"C295*Deltagandeskatter!$B$2","v":{"v":6167.04,"d":"6167"}},{"v":513.92,"d":"514"},{"$f":"(B295-(B295-C295)*Deltagandeskatter!$B$2)/12","v":{"v":17087.953333333335,"d":"17088"}},{"$f":"(1-Deltagandeskatter!$B$2)*B295/12","v":{"v":16574.033333333336,"d":"16574"}}]
[24500,294000,19100,{"$f":"C296*Deltagandeskatter!$B$2","v":{"v":6134.92,"d":"6135"}},{"v":511.24333333333334,"d":"511"},{"$f":"(B296-(B296-C296)*Deltagandeskatter!$B$2)/12","v":{"v":17141.843333333334,"d":"17142"}},{"$f":"(1-Deltagandeskatter!$B$2)*B296/12","v":{"v":16630.600000000002,"d":"16631"}}]
[{"v":24583.333333333332,"d":"24583"},295000,19000,{"$f":"C297*Deltagandeskatter!$B$2","v":{"v":6102.799999999999,"d":"6103"}},{"v":508.5666666666666,"d":"509"},{"$f":"(B297-(B297-C297)*Deltagandeskatter!$B$2)/12","v":{"v":17195.733333333334,"d":"17196"}},{"$f":"(1-Deltagandeskatter!$B$2)*B297/12","v":{"v":16687.166666666668,"d":"16687"}}]
[{"v":24666.666666666668,"d":"24667"},296000,18900,{"$f":"C298*Deltagandeskatter!$B$2","v":{"v":6070.679999999999,"d":"6071"}},{"v":505.88999999999993,"d":"506"},{"$f":"(B298-(B298-C298)*Deltagandeskatter!$B$2)/12","v":{"v":17249.623333333333,"d":"17250"}},{"$f":"(1-Deltagandeskatter!$B$2)*B298/12","v":{"v":16743.733333333334,"d":"16744"}}]
[24750,297000,18800,{"$f":"C299*Deltagandeskatter!$B$2","v":{"v":6038.5599999999995,"d":"6039"}},{"v":503.2133333333333,"d":"503"},{"$f":"(B299-(B299-C299)*Deltagandeskatter!$B$2)/12","v":{"v":17303.513333333332,"d":"17304"}},{"$f":"(1-Deltagandeskatter!$B$2)*B299/12","v":{"v":16800.300000000003,"d":"16800"}}]
[{"v":24833.333333333332,"d":"24833"},298000,18700,{"$f":"C300*Deltagandeskatter!$B$2","v":{"v":6006.44,"d":"6006"}},{"v":500.53666666666663,"d":"501"},{"$f":"(B300-(B300-C300)*Deltagandeskatter!$B$2)/12","v":{"v":17357.403333333335,"d":"17357"}},{"$f":"(1-Deltagandeskatter!$B$2)*B300/12","v":{"v":16856.86666666667,"d":"16857"}}]
[{"v":24916.666666666668,"d":"24917"},299000,18600,{"$f":"C301*Deltagandeskatter!$B$2","v":{"v":5974.32,"d":"5974"}},{"v":497.85999999999996,"d":"498"},{"$f":"(B301-(B301-C301)*Deltagandeskatter!$B$2)/12","v":{"v":17411.293333333335,"d":"17411"}},{"$f":"(1-Deltagandeskatter!$B$2)*B301/12","v":{"v":16913.433333333334,"d":"16913"}}]
[25000,300000,18500,{"$f":"C302*Deltagandeskatter!$B$2","v":{"v":5942.2,"d":"5942"}},{"v":495.18333333333334,"d":"495"},{"$f":"(B302-(B302-C302)*Deltagandeskatter!$B$2)/12","v":{"v":17465.183333333334,"d":"17465"}},{"$f":"(1-Deltagandeskatter!$B$2)*B302/12","v":{"v":16970.000000000004,"d":"16970"}}]
[{"v":25083.333333333332,"d":"25083"},301000,18400,{"$f":"C303*Deltagandeskatter!$B$2","v":{"v":5910.08,"d":"5910"}},{"v":492.50666666666666,"d":"493"},{"$f":"(B303-(B303-C303)*Deltagandeskatter!$B$2)/12","v":{"v":17519.073333333334,"d":"17519"}},{"$f":"(1-Deltagandeskatter!$B$2)*B303/12","v":{"v":17026.56666666667,"d":"17027"}}]
[{"v":25166.666666666668,"d":"25167"},302000,18300,{"$f":"C304*Deltagandeskatter!$B$2","v":{"v":5877.96,"d":"5878"}},{"v":489.83,"d":"490"},{"$f":"(B304-(B304-C304)*Deltagandeskatter!$B$2)/12","v":{"v":17572.963333333333,"d":"17573"}},{"$f":"(1-Deltagandeskatter!$B$2)*B304/12","v":{"v":17083.133333333335,"d":"17083"}}]
[25250,303000,18200,{"$f":"C305*Deltagandeskatter!$B$2","v":{"v":5845.84,"d":"5846"}},{"v":487.15333333333336,"d":"487"},{"$f":"(B305-(B305-C305)*Deltagandeskatter!$B$2)/12","v":{"v":17626.853333333333,"d":"17627"}},{"$f":"(1-Deltagandeskatter!$B$2)*B305/12","v":{"v":17139.7,"d":"17140"}}]
[{"v":25333.333333333332,"d":"25333"},304000,18100,{"$f":"C306*Deltagandeskatter!$B$2","v":{"v":5813.719999999999,"d":"5814"}},{"v":484.47666666666663,"d":"484"},{"$f":"(B306-(B306-C306)*Deltagandeskatter!$B$2)/12","v":{"v":17680.743333333332,"d":"17681"}},{"$f":"(1-Deltagandeskatter!$B$2)*B306/12","v":{"v":17196.266666666666,"d":"17196"}}]
[{"v":25416.666666666668,"d":"25417"},305000,18000,{"$f":"C307*Deltagandeskatter!$B$2","v":{"v":5781.599999999999,"d":"5782"}},{"v":481.79999999999995,"d":"482"},{"$f":"(B307-(B307-C307)*Deltagandeskatter!$B$2)/12","v":{"v":17734.633333333335,"d":"17735"}},{"$f":"(1-Deltagandeskatter!$B$2)*B307/12","v":{"v":17252.833333333336,"d":"17253"}}]
[25500,306000,17900,{"$f":"C308*Deltagandeskatter!$B$2","v":{"v":5749.48,"d":"5749"}},{"v":479.1233333333333,"d":"479"},{"$f":"(B308-(B308-C308)*Deltagandeskatter!$B$2)/12","v":{"v":17788.523333333334,"d":"17789"}},{"$f":"(1-Deltagandeskatter!$B$2)*B308/12","v":{"v":17309.4,"d":"17309"}}]
[{"v":25583.333333333332,"d":"25583"},307000,17800,{"$f":"C309*Deltagandeskatter!$B$2","v":{"v":5717.36,"d":"5717"}},{"v":476.44666666666666,"d":"476"},{"$f":"(B309-(B309-C309)*Deltagandeskatter!$B$2)/12","v":{"v":17842.413333333334,"d":"17842"}},{"$f":"(1-Deltagandeskatter!$B$2)*B309/12","v":{"v":17365.96666666667,"d":"17366"}}]
[{"v":25666.666666666668,"d":"25667"},308000,17700,{"$f":"C310*Deltagandeskatter!$B$2","v":{"v":5685.24,"d":"5685"}},{"v":473.77,"d":"474"},{"$f":"(B310-(B310-C310)*Deltagandeskatter!$B$2)/12","v":{"v":17896.303333333333,"d":"17896"}},{"$f":"(1-Deltagandeskatter!$B$2)*B310/12","v":{"v":17422.533333333336,"d":"17423"}}]
[25750,309000,17600,{"$f":"C311*Deltagandeskatter!$B$2","v":{"v":5653.12,"d":"5653"}},{"v":471.0933333333333,"d":"471"},{"$f":"(B311-(B311-C311)*Deltagandeskatter!$B$2)/12","v":{"v":17950.193333333333,"d":"17950"}},{"$f":"(1-Deltagandeskatter!$B$2)*B311/12","v":{"v":17479.100000000002,"d":"17479"}}]
[{"v":25833.333333333332,"d":"25833"},310000,17500,{"$f":"C312*Deltagandeskatter!$B$2","v":5621},{"v":468.4166666666667,"d":"468"},{"$f":"(B312-(B312-C312)*Deltagandeskatter!$B$2)/12","v":{"v":18004.083333333332,"d":"18004"}},{"$f":"(1-Deltagandeskatter!$B$2)*B312/12","v":{"v":17535.666666666668,"d":"17536"}}]
[{"v":25916.666666666668,"d":"25917"},311000,17400,{"$f":"C313*Deltagandeskatter!$B$2","v":{"v":5588.88,"d":"5589"}},{"v":465.74,"d":"466"},{"$f":"(B313-(B313-C313)*Deltagandeskatter!$B$2)/12","v":{"v":18057.97333333333,"d":"18058"}},{"$f":"(1-Deltagandeskatter!$B$2)*B313/12","v":{"v":17592.233333333334,"d":"17592"}}]
[26000,312000,17300,{"$f":"C314*Deltagandeskatter!$B$2","v":{"v":5556.759999999999,"d":"5557"}},{"v":463.0633333333333,"d":"463"},{"$f":"(B314-(B314-C314)*Deltagandeskatter!$B$2)/12","v":{"v":18111.86333333333,"d":"18112"}},{"$f":"(1-Deltagandeskatter!$B$2)*B314/12","v":{"v":17648.800000000003,"d":"17649"}}]
[{"v":26083.333333333332,"d":"26083"},313000,17200,{"$f":"C315*Deltagandeskatter!$B$2","v":{"v":5524.639999999999,"d":"5525"}},{"v":460.3866666666666,"d":"460"},{"$f":"(B315-(B315-C315)*Deltagandeskatter!$B$2)/12","v":{"v":18165.753333333334,"d":"18166"}},{"$f":"(1-Deltagandeskatter!$B$2)*B315/12","v":{"v":17705.36666666667,"d":"17705"}}]
[{"v":26166.666666666668,"d":"26167"},314000,17100,{"$f":"C316*Deltagandeskatter!$B$2","v":{"v":5492.5199999999995,"d":"5493"}},{"v":457.71,"d":"458"},{"$f":"(B316-(B316-C316)*Deltagandeskatter!$B$2)/12","v":{"v":18219.643333333333,"d":"18220"}},{"$f":"(1-Deltagandeskatter!$B$2)*B316/12","v":{"v":17761.933333333334,"d":"17762"}}]
[26250,315000,17000,{"$f":"C317*Deltagandeskatter!$B$2","v":{"v":5460.4,"d":"5460"}},{"v":455.0333333333333,"d":"455"},{"$f":"(B317-(B317-C317)*Deltagandeskatter!$B$2)/12","v":{"v":18273.533333333336,"d":"18274"}},{"$f":"(1-Deltagandeskatter!$B$2)*B317/12","v":{"v":17818.500000000004,"d":"17819"}}]
[{"v":26333.333333333332,"d":"26333"},316000,16900,{"$f":"C318*Deltagandeskatter!$B$2","v":{"v":5428.28,"d":"5428"}},{"v":452.3566666666666,"d":"452"},{"$f":"(B318-(B318-C318)*Deltagandeskatter!$B$2)/12","v":{"v":18327.423333333336,"d":"18327"}},{"$f":"(1-Deltagandeskatter!$B$2)*B318/12","v":{"v":17875.06666666667,"d":"17875"}}]
[{"v":26416.666666666668,"d":"26417"},317000,16800,{"$f":"C319*Deltagandeskatter!$B$2","v":{"v":5396.16,"d":"5396"}},{"v":449.68,"d":"450"},{"$f":"(B319-(B319-C319)*Deltagandeskatter!$B$2)/12","v":{"v":18381.313333333335,"d":"18381"}},{"$f":"(1-Deltagandeskatter!$B$2)*B319/12","v":{"v":17931.633333333335,"d":"17932"}}]
[26500,318000,16700,{"$f":"C320*Deltagandeskatter!$B$2","v":{"v":5364.04,"d":"5364"}},{"v":447.00333333333333,"d":"447"},{"$f":"(B320-(B320-C320)*Deltagandeskatter!$B$2)/12","v":{"v":18435.203333333335,"d":"18435"}},{"$f":"(1-Deltagandeskatter!$B$2)*B320/12","v":{"v":17988.2,"d":"17988"}}]
[{"v":26583.333333333332,"d":"26583"},319000,16600,{"$f":"C321*Deltagandeskatter!$B$2","v":{"v":5331.92,"d":"5332"}},{"v":444.32666666666665,"d":"444"},{"$f":"(B321-(B321-C321)*Deltagandeskatter!$B$2)/12","v":{"v":18489.093333333334,"d":"18489"}},{"$f":"(1-Deltagandeskatter!$B$2)*B321/12","v":{"v":18044.766666666666,"d":"18045"}}]
[{"v":26666.666666666668,"d":"26667"},320000,16500,{"$f":"C322*Deltagandeskatter!$B$2","v":{"v":5299.8,"d":"5300"}},{"v":441.65000000000003,"d":"442"},{"$f":"(B322-(B322-C322)*Deltagandeskatter!$B$2)/12","v":{"v":18542.983333333334,"d":"18543"}},{"$f":"(1-Deltagandeskatter!$B$2)*B322/12","v":{"v":18101.333333333336,"d":"18101"}}]
[{"$f":"B323/12","v":26750},321000,{"$f":"GRUNDAVDRAG(B323)","v":16400},{"$f":"C323*Deltagandeskatter!$B$2","v":{"v":5267.679999999999,"d":"5268"}},{"$f":"D323/12","v":{"v":438.9733333333333,"d":"439"}},{"$f":"(B323-(B323-C323)*Deltagandeskatter!$B$2)/12","v":{"v":18596.873333333333,"d":"18597"}},{"$f":"(1-Deltagandeskatter!$B$2)*B323/12","v":{"v":18157.9,"d":"18158"}}]
[{"v":26833.333333333332,"d":"26833"},322000,16300,{"$f":"C324*Deltagandeskatter!$B$2","v":{"v":5235.5599999999995,"d":"5236"}},{"v":436.2966666666666,"d":"436"},{"$f":"(B324-(B324-C324)*Deltagandeskatter!$B$2)/12","v":{"v":18650.763333333332,"d":"18651"}},{"$f":"(1-Deltagandeskatter!$B$2)*B324/12","v":{"v":18214.46666666667,"d":"18214"}}]
[{"v":26916.666666666668,"d":"26917"},323000,16200,{"$f":"C325*Deltagandeskatter!$B$2","v":{"v":5203.44,"d":"5203"}},{"v":433.61999999999995,"d":"434"},{"$f":"(B325-(B325-C325)*Deltagandeskatter!$B$2)/12","v":{"v":18704.653333333335,"d":"18705"}},{"$f":"(1-Deltagandeskatter!$B$2)*B325/12","v":{"v":18271.033333333336,"d":"18271"}}]
[27000,324000,16100,{"$f":"C326*Deltagandeskatter!$B$2","v":{"v":5171.32,"d":"5171"}},{"v":430.9433333333333,"d":"431"},{"$f":"(B326-(B326-C326)*Deltagandeskatter!$B$2)/12","v":{"v":18758.543333333335,"d":"18759"}},{"$f":"(1-Deltagandeskatter!$B$2)*B326/12","v":{"v":18327.600000000002,"d":"18328"}}]
[{"v":27083.333333333332,"d":"27083"},325000,16000,{"$f":"C327*Deltagandeskatter!$B$2","v":{"v":5139.2,"d":"5139"}},{"v":428.26666666666665,"d":"428"},{"$f":"(B327-(B327-C327)*Deltagandeskatter!$B$2)/12","v":{"v":18812.433333333334,"d":"18812"}},{"$f":"(1-Deltagandeskatter!$B$2)*B327/12","v":{"v":18384.166666666668,"d":"18384"}}]
[{"v":27166.666666666668,"d":"27167"},326000,15900,{"$f":"C328*Deltagandeskatter!$B$2","v":{"v":5107.08,"d":"5107"}},{"v":425.59,"d":"426"},{"$f":"(B328-(B328-C328)*Deltagandeskatter!$B$2)/12","v":{"v":18866.323333333334,"d":"18866"}},{"$f":"(1-Deltagandeskatter!$B$2)*B328/12","v":{"v":18440.733333333334,"d":"18441"}}]
[27250,327000,15800,{"$f":"C329*Deltagandeskatter!$B$2","v":{"v":5074.96,"d":"5075"}},{"v":422.91333333333336,"d":"423"},{"$f":"(B329-(B329-C329)*Deltagandeskatter!$B$2)/12","v":{"v":18920.213333333333,"d":"18920"}},{"$f":"(1-Deltagandeskatter!$B$2)*B329/12","v":{"v":18497.300000000003,"d":"18497"}}]
[{"v":27333.333333333332,"d":"27333"},328000,15700,{"$f":"C330*Deltagandeskatter!$B$2","v":{"v":5042.84,"d":"5043"}},{"v":420.2366666666667,"d":"420"},{"$f":"(B330-(B330-C330)*Deltagandeskatter!$B$2)/12","v":{"v":18974.103333333333,"d":"18974"}},{"$f":"(1-Deltagandeskatter!$B$2)*B330/12","v":{"v":18553.86666666667,"d":"18554"}}]
[{"v":27416.666666666668,"d":"27417"},329000,15600,{"$f":"C331*Deltagandeskatter!$B$2","v":{"v":5010.719999999999,"d":"5011"}},{"v":417.55999999999995,"d":"418"},{"$f":"(B331-(B331-C331)*Deltagandeskatter!$B$2)/12","v":{"v":19027.993333333332,"d":"19028"}},{"$f":"(1-Deltagandeskatter!$B$2)*B331/12","v":{"v":18610.433333333334,"d":"18610"}}]
[27500,330000,15500,{"$f":"C332*Deltagandeskatter!$B$2","v":{"v":4978.599999999999,"d":"4979"}},{"v":414.88333333333327,"d":"415"},{"$f":"(B332-(B332-C332)*Deltagandeskatter!$B$2)/12","v":{"v":19081.883333333335,"d":"19082"}},{"$f":"(1-Deltagandeskatter!$B$2)*B332/12","v":{"v":18667.000000000004,"d":"18667"}}]
[{"v":27583.333333333332,"d":"27583"},331000,15400,{"$f":"C333*Deltagandeskatter!$B$2","v":{"v":4946.48,"d":"4946"}},{"v":412.20666666666665,"d":"412"},{"$f":"(B333-(B333-C333)*Deltagandeskatter!$B$2)/12","v":{"v":19135.773333333334,"d":"19136"}},{"$f":"(1-Deltagandeskatter!$B$2)*B333/12","v":{"v":18723.56666666667,"d":"18724"}}]
[{"v":27666.666666666668,"d":"27667"},332000,15300,{"$f":"C334*Deltagandeskatter!$B$2","v":{"v":4914.36,"d":"4914"}},{"v":409.53,"d":"410"},{"$f":"(B334-(B334-C334)*Deltagandeskatter!$B$2)/12","v":{"v":19189.663333333334,"d":"19190"}},{"$f":"(1-Deltagandeskatter!$B$2)*B334/12","v":{"v":18780.133333333335,"d":"18780"}}]
[27750,333000,15200,{"$f":"C335*Deltagandeskatter!$B$2","v":{"v":4882.24,"d":"4882"}},{"v":406.8533333333333,"d":"407"},{"$f":"(B335-(B335-C335)*Deltagandeskatter!$B$2)/12","v":{"v":19243.553333333333,"d":"19244"}},{"$f":"(1-Deltagandeskatter!$B$2)*B335/12","v":{"v":18836.7,"d":"18837"}}]
[{"v":27833.333333333332,"d":"27833"},334000,15100,{"$f":"C336*Deltagandeskatter!$B$2","v":{"v":4850.12,"d":"4850"}},{"v":404.1766666666667,"d":"404"},{"$f":"(B336-(B336-C336)*Deltagandeskatter!$B$2)/12","v":{"v":19297.443333333333,"d":"19297"}},{"$f":"(1-Deltagandeskatter!$B$2)*B336/12","v":{"v":18893.266666666666,"d":"18893"}}]
[{"v":27916.666666666668,"d":"27917"},335000,15000,{"$f":"C337*Deltagandeskatter!$B$2","v":4818},{"v":401.5,"d":"402"},{"$f":"(B337-(B337-C337)*Deltagandeskatter!$B$2)/12","v":{"v":19351.333333333332,"d":"19351"}},{"$f":"(1-Deltagandeskatter!$B$2)*B337/12","v":{"v":18949.833333333336,"d":"18950"}}]
[28000,336000,14900,{"$f":"C338*Deltagandeskatter!$B$2","v":{"v":4785.88,"d":"4786"}},{"v":398.8233333333333,"d":"399"},{"$f":"(B338-(B338-C338)*Deltagandeskatter!$B$2)/12","v":{"v":19405.22333333333,"d":"19405"}},{"$f":"(1-Deltagandeskatter!$B$2)*B338/12","v":{"v":19006.4,"d":"19006"}}]
[{"v":28083.333333333332,"d":"28083"},337000,14800,{"$f":"C339*Deltagandeskatter!$B$2","v":{"v":4753.76,"d":"4754"}},{"v":396.1466666666667,"d":"396"},{"$f":"(B339-(B339-C339)*Deltagandeskatter!$B$2)/12","v":{"v":19459.11333333333,"d":"19459"}},{"$f":"(1-Deltagandeskatter!$B$2)*B339/12","v":{"v":19062.96666666667,"d":"19063"}}]
[{"v":28166.666666666668,"d":"28167"},338000,14700,{"$f":"C340*Deltagandeskatter!$B$2","v":{"v":4721.639999999999,"d":"4722"}},{"v":393.46999999999997,"d":"393"},{"$f":"(B340-(B340-C340)*Deltagandeskatter!$B$2)/12","v":{"v":19513.003333333334,"d":"19513"}},{"$f":"(1-Deltagandeskatter!$B$2)*B340/12","v":{"v":19119.533333333336,"d":"19120"}}]
[28250,339000,14600,{"$f":"C341*Deltagandeskatter!$B$2","v":{"v":4689.5199999999995,"d":"4690"}},{"v":390.7933333333333,"d":"391"},{"$f":"(B341-(B341-C341)*Deltagandeskatter!$B$2)/12","v":{"v":19566.893333333333,"d":"19567"}},{"$f":"(1-Deltagandeskatter!$B$2)*B341/12","v":{"v":19176.100000000002,"d":"19176"}}]
[{"v":28333.333333333332,"d":"28333"},340000,14500,{"$f":"C342*Deltagandeskatter!$B$2","v":{"v":4657.4,"d":"4657"}},{"v":388.1166666666666,"d":"388"},{"$f":"(B342-(B342-C342)*Deltagandeskatter!$B$2)/12","v":{"v":19620.783333333336,"d":"19621"}},{"$f":"(1-Deltagandeskatter!$B$2)*B342/12","v":{"v":19232.666666666668,"d":"19233"}}]
[{"v":28416.666666666668,"d":"28417"},341000,14400,{"$f":"C343*Deltagandeskatter!$B$2","v":{"v":4625.28,"d":"4625"}},{"v":385.44,"d":"385"},{"$f":"(B343-(B343-C343)*Deltagandeskatter!$B$2)/12","v":{"v":19674.673333333336,"d":"19675"}},{"$f":"(1-Deltagandeskatter!$B$2)*B343/12","v":{"v":19289.233333333334,"d":"19289"}}]
[28500,342000,14300,{"$f":"C344*Deltagandeskatter!$B$2","v":{"v":4593.16,"d":"4593"}},{"v":382.7633333333333,"d":"383"},{"$f":"(B344-(B344-C344)*Deltagandeskatter!$B$2)/12","v":{"v":19728.563333333335,"d":"19729"}},{"$f":"(1-Deltagandeskatter!$B$2)*B344/12","v":{"v":19345.800000000003,"d":"19346"}}]
[{"v":28583.333333333332,"d":"28583"},343000,14200,{"$f":"C345*Deltagandeskatter!$B$2","v":{"v":4561.04,"d":"4561"}},{"v":380.08666666666664,"d":"380"},{"$f":"(B345-(B345-C345)*Deltagandeskatter!$B$2)/12","v":{"v":19782.453333333335,"d":"19782"}},{"$f":"(1-Deltagandeskatter!$B$2)*B345/12","v":{"v":19402.36666666667,"d":"19402"}}]
[{"v":28666.666666666668,"d":"28667"},344000,14100,{"$f":"C346*Deltagandeskatter!$B$2","v":{"v":4528.92,"d":"4529"}},{"v":377.41,"d":"377"},{"$f":"(B346-(B346-C346)*Deltagandeskatter!$B$2)/12","v":{"v":19836.343333333334,"d":"19836"}},{"$f":"(1-Deltagandeskatter!$B$2)*B346/12","v":{"v":19458.933333333334,"d":"19459"}}]
[28750,345000,14000,{"$f":"C347*Deltagandeskatter!$B$2","v":{"v":4496.8,"d":"4497"}},{"v":374.73333333333335,"d":"375"},{"$f":"(B347-(B347-C347)*Deltagandeskatter!$B$2)/12","v":{"v":19890.233333333334,"d":"19890"}},{"$f":"(1-Deltagandeskatter!$B$2)*B347/12","v":{"v":19515.500000000004,"d":"19516"}}]
[{"v":28833.333333333332,"d":"28833"},346000,13900,{"$f":"C348*Deltagandeskatter!$B$2","v":{"v":4464.679999999999,"d":"4465"}},{"v":372.0566666666666,"d":"372"},{"$f":"(B348-(B348-C348)*Deltagandeskatter!$B$2)/12","v":{"v":19944.123333333333,"d":"19944"}},{"$f":"(1-Deltagandeskatter!$B$2)*B348/12","v":{"v":19572.06666666667,"d":"19572"}}]
[{"v":28916.666666666668,"d":"28917"},347000,13800,{"$f":"C349*Deltagandeskatter!$B$2","v":{"v":4432.5599999999995,"d":"4433"}},{"v":369.37999999999994,"d":"369"},{"$f":"(B349-(B349-C349)*Deltagandeskatter!$B$2)/12","v":{"v":19998.013333333332,"d":"19998"}},{"$f":"(1-Deltagandeskatter!$B$2)*B349/12","v":{"v":19628.633333333335,"d":"19629"}}]
[29000,348000,13700,{"$f":"C350*Deltagandeskatter!$B$2","v":{"v":4400.44,"d":"4400"}},{"v":366.7033333333333,"d":"367"},{"$f":"(B350-(B350-C350)*Deltagandeskatter!$B$2)/12","v":{"v":20051.903333333335,"d":"20052"}},{"$f":"(1-Deltagandeskatter!$B$2)*B350/12","v":{"v":19685.2,"d":"19685"}}]
[{"v":29083.333333333332,"d":"29083"},349000,13600,{"$f":"C351*Deltagandeskatter!$B$2","v":{"v":4368.32,"d":"4368"}},{"v":364.02666666666664,"d":"364"},{"$f":"(B351-(B351-C351)*Deltagandeskatter!$B$2)/12","v":{"v":20105.793333333335,"d":"20106"}},{"$f":"(1-Deltagandeskatter!$B$2)*B351/12","v":{"v":19741.766666666666,"d":"19742"}}]
[{"v":29166.666666666668,"d":"29167"},350000,13500,{"$f":"C352*Deltagandeskatter!$B$2","v":{"v":4336.2,"d":"4336"}},{"v":361.34999999999997,"d":"361"},{"$f":"(B352-(B352-C352)*Deltagandeskatter!$B$2)/12","v":{"v":20159.683333333334,"d":"20160"}},{"$f":"(1-Deltagandeskatter!$B$2)*B352/12","v":{"v":19798.333333333336,"d":"19798"}}]
[29250,351000,13400,{"$f":"C353*Deltagandeskatter!$B$2","v":{"v":4304.08,"d":"4304"}},{"v":358.67333333333335,"d":"359"},{"$f":"(B353-(B353-C353)*Deltagandeskatter!$B$2)/12","v":{"v":20213.573333333334,"d":"20214"}},{"$f":"(1-Deltagandeskatter!$B$2)*B353/12","v":{"v":19854.9,"d":"19855"}}]
[{"v":29333.333333333332,"d":"29333"},352000,13300,{"$f":"C354*Deltagandeskatter!$B$2","v":{"v":4271.96,"d":"4272"}},{"v":355.99666666666667,"d":"356"},{"$f":"(B354-(B354-C354)*Deltagandeskatter!$B$2)/12","v":{"v":20267.463333333333,"d":"20267"}},{"$f":"(1-Deltagandeskatter!$B$2)*B354/12","v":{"v":19911.46666666667,"d":"19911"}}]
[{"v":29416.666666666668,"d":"29417"},353000,13200,{"$f":"C355*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B355-(B355-C355)*Deltagandeskatter!$B$2)/12","v":{"v":20321.353333333333,"d":"20321"}},{"$f":"(1-Deltagandeskatter!$B$2)*B355/12","v":{"v":19968.033333333336,"d":"19968"}}]
[29500,354000,13200,{"$f":"C356*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B356-(B356-C356)*Deltagandeskatter!$B$2)/12","v":{"v":20377.920000000002,"d":"20378"}},{"$f":"(1-Deltagandeskatter!$B$2)*B356/12","v":{"v":20024.600000000002,"d":"20025"}}]
[{"v":29583.333333333332,"d":"29583"},355000,13200,{"$f":"C357*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B357-(B357-C357)*Deltagandeskatter!$B$2)/12","v":{"v":20434.486666666668,"d":"20434"}},{"$f":"(1-Deltagandeskatter!$B$2)*B357/12","v":{"v":20081.166666666668,"d":"20081"}}]
[{"v":29666.666666666668,"d":"29667"},356000,13200,{"$f":"C358*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B358-(B358-C358)*Deltagandeskatter!$B$2)/12","v":{"v":20491.053333333333,"d":"20491"}},{"$f":"(1-Deltagandeskatter!$B$2)*B358/12","v":{"v":20137.733333333334,"d":"20138"}}]
[29750,357000,13200,{"$f":"C359*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B359-(B359-C359)*Deltagandeskatter!$B$2)/12","v":{"v":20547.62,"d":"20548"}},{"$f":"(1-Deltagandeskatter!$B$2)*B359/12","v":{"v":20194.300000000003,"d":"20194"}}]
[{"v":29833.333333333332,"d":"29833"},358000,13200,{"$f":"C360*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B360-(B360-C360)*Deltagandeskatter!$B$2)/12","v":{"v":20604.186666666665,"d":"20604"}},{"$f":"(1-Deltagandeskatter!$B$2)*B360/12","v":{"v":20250.86666666667,"d":"20251"}}]
[{"v":29916.666666666668,"d":"29917"},359000,13200,{"$f":"C361*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B361-(B361-C361)*Deltagandeskatter!$B$2)/12","v":{"v":20660.753333333334,"d":"20661"}},{"$f":"(1-Deltagandeskatter!$B$2)*B361/12","v":{"v":20307.433333333334,"d":"20307"}}]
[30000,360000,13200,{"$f":"C362*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B362-(B362-C362)*Deltagandeskatter!$B$2)/12","v":{"v":20717.320000000003,"d":"20717"}},{"$f":"(1-Deltagandeskatter!$B$2)*B362/12","v":{"v":20364.000000000004,"d":"20364"}}]
[{"v":30083.333333333332,"d":"30083"},361000,13200,{"$f":"C363*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B363-(B363-C363)*Deltagandeskatter!$B$2)/12","v":{"v":20773.88666666667,"d":"20774"}},{"$f":"(1-Deltagandeskatter!$B$2)*B363/12","v":{"v":20420.56666666667,"d":"20421"}}]
[{"v":30166.666666666668,"d":"30167"},362000,13200,{"$f":"C364*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B364-(B364-C364)*Deltagandeskatter!$B$2)/12","v":{"v":20830.453333333335,"d":"20830"}},{"$f":"(1-Deltagandeskatter!$B$2)*B364/12","v":{"v":20477.133333333335,"d":"20477"}}]
[30250,363000,13200,{"$f":"C365*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B365-(B365-C365)*Deltagandeskatter!$B$2)/12","v":{"v":20887.02,"d":"20887"}},{"$f":"(1-Deltagandeskatter!$B$2)*B365/12","v":{"v":20533.7,"d":"20534"}}]
[{"v":30333.333333333332,"d":"30333"},364000,13200,{"$f":"C366*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B366-(B366-C366)*Deltagandeskatter!$B$2)/12","v":{"v":20943.586666666666,"d":"20944"}},{"$f":"(1-Deltagandeskatter!$B$2)*B366/12","v":{"v":20590.266666666666,"d":"20590"}}]
[{"v":30416.666666666668,"d":"30417"},365000,13200,{"$f":"C367*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B367-(B367-C367)*Deltagandeskatter!$B$2)/12","v":{"v":21000.153333333335,"d":"21000"}},{"$f":"(1-Deltagandeskatter!$B$2)*B367/12","v":{"v":20646.833333333336,"d":"20647"}}]
[30500,366000,13200,{"$f":"C368*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B368-(B368-C368)*Deltagandeskatter!$B$2)/12","v":{"v":21056.72,"d":"21057"}},{"$f":"(1-Deltagandeskatter!$B$2)*B368/12","v":{"v":20703.4,"d":"20703"}}]
[{"v":30583.333333333332,"d":"30583"},367000,13200,{"$f":"C369*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B369-(B369-C369)*Deltagandeskatter!$B$2)/12","v":{"v":21113.286666666667,"d":"21113"}},{"$f":"(1-Deltagandeskatter!$B$2)*B369/12","v":{"v":20759.96666666667,"d":"20760"}}]
[{"v":30666.666666666668,"d":"30667"},368000,13200,{"$f":"C370*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B370-(B370-C370)*Deltagandeskatter!$B$2)/12","v":{"v":21169.853333333333,"d":"21170"}},{"$f":"(1-Deltagandeskatter!$B$2)*B370/12","v":{"v":20816.533333333336,"d":"20817"}}]
[30750,369000,13200,{"$f":"C371*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B371-(B371-C371)*Deltagandeskatter!$B$2)/12","v":{"v":21226.420000000002,"d":"21226"}},{"$f":"(1-Deltagandeskatter!$B$2)*B371/12","v":{"v":20873.100000000002,"d":"20873"}}]
[{"v":30833.333333333332,"d":"30833"},370000,13200,{"$f":"C372*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B372-(B372-C372)*Deltagandeskatter!$B$2)/12","v":{"v":21282.986666666668,"d":"21283"}},{"$f":"(1-Deltagandeskatter!$B$2)*B372/12","v":{"v":20929.666666666668,"d":"20930"}}]
[{"v":30916.666666666668,"d":"30917"},371000,13200,{"$f":"C373*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B373-(B373-C373)*Deltagandeskatter!$B$2)/12","v":{"v":21339.553333333333,"d":"21340"}},{"$f":"(1-Deltagandeskatter!$B$2)*B373/12","v":{"v":20986.233333333334,"d":"20986"}}]
[31000,372000,13200,{"$f":"C374*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B374-(B374-C374)*Deltagandeskatter!$B$2)/12","v":{"v":21396.12,"d":"21396"}},{"$f":"(1-Deltagandeskatter!$B$2)*B374/12","v":{"v":21042.800000000003,"d":"21043"}}]
[{"v":31083.333333333332,"d":"31083"},373000,13200,{"$f":"C375*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B375-(B375-C375)*Deltagandeskatter!$B$2)/12","v":{"v":21452.686666666665,"d":"21453"}},{"$f":"(1-Deltagandeskatter!$B$2)*B375/12","v":{"v":21099.36666666667,"d":"21099"}}]
[{"v":31166.666666666668,"d":"31167"},374000,13200,{"$f":"C376*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B376-(B376-C376)*Deltagandeskatter!$B$2)/12","v":{"v":21509.253333333334,"d":"21509"}},{"$f":"(1-Deltagandeskatter!$B$2)*B376/12","v":{"v":21155.933333333334,"d":"21156"}}]
[31250,375000,13200,{"$f":"C377*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B377-(B377-C377)*Deltagandeskatter!$B$2)/12","v":{"v":21565.820000000003,"d":"21566"}},{"$f":"(1-Deltagandeskatter!$B$2)*B377/12","v":{"v":21212.500000000004,"d":"21213"}}]
[{"v":31333.333333333332,"d":"31333"},376000,13200,{"$f":"C378*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B378-(B378-C378)*Deltagandeskatter!$B$2)/12","v":{"v":21622.38666666667,"d":"21622"}},{"$f":"(1-Deltagandeskatter!$B$2)*B378/12","v":{"v":21269.06666666667,"d":"21269"}}]
[{"v":31416.666666666668,"d":"31417"},377000,13200,{"$f":"C379*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B379-(B379-C379)*Deltagandeskatter!$B$2)/12","v":{"v":21678.953333333335,"d":"21679"}},{"$f":"(1-Deltagandeskatter!$B$2)*B379/12","v":{"v":21325.633333333335,"d":"21326"}}]
[31500,378000,13200,{"$f":"C380*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B380-(B380-C380)*Deltagandeskatter!$B$2)/12","v":{"v":21735.52,"d":"21736"}},{"$f":"(1-Deltagandeskatter!$B$2)*B380/12","v":{"v":21382.2,"d":"21382"}}]
[{"v":31583.333333333332,"d":"31583"},379000,13200,{"$f":"C381*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B381-(B381-C381)*Deltagandeskatter!$B$2)/12","v":{"v":21792.086666666666,"d":"21792"}},{"$f":"(1-Deltagandeskatter!$B$2)*B381/12","v":{"v":21438.76666666667,"d":"21439"}}]
[{"v":31666.666666666668,"d":"31667"},380000,13200,{"$f":"C382*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B382-(B382-C382)*Deltagandeskatter!$B$2)/12","v":{"v":21848.653333333335,"d":"21849"}},{"$f":"(1-Deltagandeskatter!$B$2)*B382/12","v":{"v":21495.333333333336,"d":"21495"}}]
[31750,381000,13200,{"$f":"C383*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B383-(B383-C383)*Deltagandeskatter!$B$2)/12","v":{"v":21905.22,"d":"21905"}},{"$f":"(1-Deltagandeskatter!$B$2)*B383/12","v":{"v":21551.9,"d":"21552"}}]
[{"v":31833.333333333332,"d":"31833"},382000,13200,{"$f":"C384*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B384-(B384-C384)*Deltagandeskatter!$B$2)/12","v":{"v":21961.786666666667,"d":"21962"}},{"$f":"(1-Deltagandeskatter!$B$2)*B384/12","v":{"v":21608.46666666667,"d":"21608"}}]
[{"v":31916.666666666668,"d":"31917"},383000,13200,{"$f":"C385*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B385-(B385-C385)*Deltagandeskatter!$B$2)/12","v":{"v":22018.353333333333,"d":"22018"}},{"$f":"(1-Deltagandeskatter!$B$2)*B385/12","v":{"v":21665.033333333336,"d":"21665"}}]
[32000,384000,13200,{"$f":"C386*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B386-(B386-C386)*Deltagandeskatter!$B$2)/12","v":{"v":22074.920000000002,"d":"22075"}},{"$f":"(1-Deltagandeskatter!$B$2)*B386/12","v":{"v":21721.600000000002,"d":"21722"}}]
[{"$f":"B387/12","v":{"v":32083.333333333332,"d":"32083"}},385000,{"$f":"GRUNDAVDRAG(B387)","v":13200},{"$f":"C387*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"$f":"D387/12","v":{"v":353.32,"d":"353"}},{"$f":"(B387-(B387-C387)*Deltagandeskatter!$B$2)/12","v":{"v":22131.486666666668,"d":"22131"}},{"$f":"(1-Deltagandeskatter!$B$2)*B387/12","v":{"v":21778.166666666668,"d":"21778"}}]
[{"v":32166.666666666668,"d":"32167"},386000,13200,{"$f":"C388*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B388-(B388-C388)*Deltagandeskatter!$B$2)/12","v":{"v":22188.053333333333,"d":"22188"}},{"$f":"(1-Deltagandeskatter!$B$2)*B388/12","v":{"v":21834.733333333334,"d":"21835"}}]
[32250,387000,13200,{"$f":"C389*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B389-(B389-C389)*Deltagandeskatter!$B$2)/12","v":{"v":22244.62,"d":"22245"}},{"$f":"(1-Deltagandeskatter!$B$2)*B389/12","v":{"v":21891.300000000003,"d":"21891"}}]
[{"v":32333.333333333332,"d":"32333"},388000,13200,{"$f":"C390*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B390-(B390-C390)*Deltagandeskatter!$B$2)/12","v":{"v":22301.186666666665,"d":"22301"}},{"$f":"(1-Deltagandeskatter!$B$2)*B390/12","v":{"v":21947.86666666667,"d":"21948"}}]
[{"v":32416.666666666668,"d":"32417"},389000,13200,{"$f":"C391*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B391-(B391-C391)*Deltagandeskatter!$B$2)/12","v":{"v":22357.753333333338,"d":"22358"}},{"$f":"(1-Deltagandeskatter!$B$2)*B391/12","v":{"v":22004.433333333334,"d":"22004"}}]
[32500,390000,13200,{"$f":"C392*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B392-(B392-C392)*Deltagandeskatter!$B$2)/12","v":{"v":22414.320000000003,"d":"22414"}},{"$f":"(1-Deltagandeskatter!$B$2)*B392/12","v":22061}]
[{"v":32583.333333333332,"d":"32583"},391000,13200,{"$f":"C393*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B393-(B393-C393)*Deltagandeskatter!$B$2)/12","v":{"v":22470.88666666667,"d":"22471"}},{"$f":"(1-Deltagandeskatter!$B$2)*B393/12","v":{"v":22117.56666666667,"d":"22118"}}]
[{"v":32666.666666666668,"d":"32667"},392000,13200,{"$f":"C394*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B394-(B394-C394)*Deltagandeskatter!$B$2)/12","v":{"v":22527.453333333335,"d":"22527"}},{"$f":"(1-Deltagandeskatter!$B$2)*B394/12","v":{"v":22174.133333333335,"d":"22174"}}]
[32750,393000,13200,{"$f":"C395*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B395-(B395-C395)*Deltagandeskatter!$B$2)/12","v":{"v":22584.02,"d":"22584"}},{"$f":"(1-Deltagandeskatter!$B$2)*B395/12","v":{"v":22230.7,"d":"22231"}}]
[{"v":32833.333333333336,"d":"32833"},394000,13200,{"$f":"C396*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B396-(B396-C396)*Deltagandeskatter!$B$2)/12","v":{"v":22640.58666666667,"d":"22641"}},{"$f":"(1-Deltagandeskatter!$B$2)*B396/12","v":{"v":22287.266666666666,"d":"22287"}}]
[{"v":32916.666666666664,"d":"32917"},395000,13200,{"$f":"C397*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B397-(B397-C397)*Deltagandeskatter!$B$2)/12","v":{"v":22697.153333333335,"d":"22697"}},{"$f":"(1-Deltagandeskatter!$B$2)*B397/12","v":{"v":22343.833333333332,"d":"22344"}}]
[33000,396000,13200,{"$f":"C398*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B398-(B398-C398)*Deltagandeskatter!$B$2)/12","v":{"v":22753.72,"d":"22754"}},{"$f":"(1-Deltagandeskatter!$B$2)*B398/12","v":{"v":22400.400000000005,"d":"22400"}}]
[{"v":33083.333333333336,"d":"33083"},397000,13200,{"$f":"C399*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B399-(B399-C399)*Deltagandeskatter!$B$2)/12","v":{"v":22810.286666666667,"d":"22810"}},{"$f":"(1-Deltagandeskatter!$B$2)*B399/12","v":{"v":22456.96666666667,"d":"22457"}}]
[{"v":33166.666666666664,"d":"33167"},398000,13200,{"$f":"C400*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B400-(B400-C400)*Deltagandeskatter!$B$2)/12","v":{"v":22866.853333333333,"d":"22867"}},{"$f":"(1-Deltagandeskatter!$B$2)*B400/12","v":{"v":22513.533333333336,"d":"22514"}}]
[33250,399000,13200,{"$f":"C401*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B401-(B401-C401)*Deltagandeskatter!$B$2)/12","v":{"v":22923.420000000002,"d":"22923"}},{"$f":"(1-Deltagandeskatter!$B$2)*B401/12","v":{"v":22570.100000000002,"d":"22570"}}]
[{"v":33333.333333333336,"d":"33333"},400000,13200,{"$f":"C402*Deltagandeskatter!$B$2","v":{"v":4239.84,"d":"4240"}},{"v":353.32,"d":"353"},{"$f":"(B402-(B402-C402)*Deltagandeskatter!$B$2)/12","v":{"v":22979.986666666668,"d":"22980"}},{"$f":"(1-Deltagandeskatter!$B$2)*B402/12","v":{"v":22626.666666666668,"d":"22627"}}]