{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["1.Resultaträkning Enskild-HB-KB","Blad1","2.Balansräkning Enskild-HB-KB","3.Resultaträkning AB","4.Balansräkning AB","5.Kostnader","uppdatering","Användarmanual"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":5,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1.Resultaträkning Enskild-HB-KB","index":0,"n_rows":40,"n_cols":27,"rows_kept":40,"cut":false,"hidden":false,"merged":[[28,0,28,1],[27,0,27,1],[25,0,25,1],[18,0,18,1],[23,0,23,1],[19,0,19,1],[20,0,20,1],[26,0,26,1],[37,0,37,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[36,0,36,1],[24,0,24,1],[30,0,30,1],[22,0,22,1],[21,0,21,1],[29,0,29,1],[35,0,35,1],[34,0,34,1],[33,0,33,1],[32,0,32,1],[31,0,31,1],[0,5,0,7],[1,5,1,7],[2,5,2,7],[3,1,3,2],[0,1,0,2],[1,1,1,2],[2,1,2,2],[8,0,8,1],[11,0,11,1],[6,0,6,1],[13,0,13,1],[7,0,7,1],[12,0,12,1],[10,0,10,1],[9,0,9,1]]}
["Skadenummer:",null,null,null,"Företagsform:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[1]Platsh!$C$10","v":"14-802132-01"}]
["Namn:",null,null,null,"Typ av verksamhet:"]
["Födelseår:"]
["Skadedag:"]
["Antal karensdagar",null,{"$f":"IF(OR($C$7=\"\",$B$3=\"\"),\"\",C7-$B$3)","v":""},"","","","",""]
["Resultaträkning",null,"Ange startår"]
["År",null,null,{"$f":"IF(C7=\"\",\"\",C7+1)","v":""},{"$f":"IF(C7=\"\",\"\",D7+1)","v":""},{"$f":"IF(C7=\"\",\"\",E7+1)","v":""},{"$f":"IF(C7=\"\",\"\",F7+1)","v":""},{"$f":"IF(C7=\"\",\"\",G7+1)","v":""}]
["Försäljning"]
["Momsfria intäkter"]
["Bil- och bostadsförmån"]
[]
["Rörelsens intäkter",null,{"$f":"SUM(C8:C11)","v":0},0,0,0,0,0]
["Varor, material och tjänster"]
["Övriga externa kostnader"]
["Anställd personal"]
[]
["Rörelsens kostnader",null,{"$f":"SUM(C13:C16)","v":0},0,0,0,0,0]
["Bruttoresultat (rörelsens intäkter minus varor, material, tjänster)",null,{"$f":"C12-C13","v":0},0,0,0,0,0]
["Bruttoresultat i procent av intäkter",null,{"$f":"IF(C18=0,0,C18/C12)","v":0},0,0,0,0,0]
["Rörelseresultat före avskr.",null,{"$f":"C12-C17","v":0},0,0,0,0,0]
["Avskrivningar, nedskrivningar byggnader mm"]
["Avskrivningar, nedskrivningar inventarier mm"]
["Rörelseresultat efter avskr.",null,{"$f":"C20-C21-C22","v":0},0,0,0,0,0]
["Ränteintäkter mm"]
["Räntekostnader mm"]
["Resultat eft. fin. intäkt o kostn",null,{"$f":"C23+C24-C25","v":0},0,0,0,0,0]
["Skattemässiga justeringar"]
["Avgår annans andel"]
[]
["Redovisat resultat före bokslutsdisp. ",null,{"$f":"C26+C27-C28+C29","v":0},0,0,0,0,0]
["Efter avräkning av egenavgifter",null,{"$f":"IF(C38=\"\",\"\",IF(C30<0,C30,C30*C38))","v":""},"","","","",""]
["Sjukpenning i näringsverksamheten"]
["Inkomst av tjänst"]
[]
["Summa inkomst",null,{"$f":"IF(C31=\"\",\"\",IF(C31=0,SUM(C30+C32+C33+C34),SUM(C31+C32+C33+C34)))","v":""},"","","","",""]
["egenavgift/löneskatt (procent siffra kan korrigeras)",null,{"$f":"IF(B3=\"\",\"\",IF(C7=\"\",\"\",IF(C5<26,LOOKUP(C7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(C5<65,LOOKUP(C7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(C7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""},{"$f":"IF(B3=\"\",\"\",IF(D7=\"\",\"\",IF(D5<26,LOOKUP(D7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(D5<65,LOOKUP(D7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(D7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""},{"$f":"IF(B3=\"\",\"\",IF(E7=\"\",\"\",IF(E5<26,LOOKUP(E7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(E5<65,LOOKUP(E7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(E7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""},{"$f":"IF(B3=\"\",\"\",IF(F7=\"\",\"\",IF(F5<26,LOOKUP(F7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(F5<65,LOOKUP(F7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(F7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""},{"$f":"IF(B3=\"\",\"\",IF(G7=\"\",\"\",IF(G5<26,LOOKUP(G7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(G5<65,LOOKUP(G7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(G7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""},{"$f":"IF(B3=\"\",\"\",IF(H7=\"\",\"\",IF(H5<26,LOOKUP(H7,uppdatering!$B$1:$Y$1,uppdatering!$B$18:$Y$18),IF(H5<65,LOOKUP(H7,uppdatering!$B$1:$Y$1,uppdatering!$B$9:$Y$9),LOOKUP(H7,uppdatering!$B$1:$Y$1,uppdatering!$B$13:$Y$13)))))","v":""}]
["omvända talet",null,{"$f":"IF(OR(C36=0%,C36=\"\"),\"\",SUM(C36/(C36+1)*100))","v":""},"","","","",""]
["omräkningsbelopp avrundat, 2 decimaler",null,{"$f":"IF(C37=\"\",\"\",ROUND(((100-(C36/(C36+1)*100))/100),2))","v":""},"","","","",""]
[]
[{"$f":"IF(B3<1938,\"Födda 1937 och tidigare: Uppgift om egenavgift/löneskatt får hämtas från Skatteverkets hemsida och läggas in under rad 36\",\"\")","v":"Födda 1937 och tidigare: Uppgift om egenavgift/löneskatt får hämtas från Skatteverkets hemsida och läggas in under rad 36"}]

{"sheet":"Blad1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2.Balansräkning Enskild-HB-KB","index":2,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[7,0,7,1],[8,0,8,1],[12,0,12,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[6,0,6,1],[0,5,0,7],[1,5,1,7],[2,5,2,7],[5,0,5,1],[3,3,3,6],[0,1,0,2],[1,1,1,2],[2,1,2,2],[13,0,13,1],[17,0,17,1],[16,0,16,1],[19,0,19,1],[15,0,15,1],[18,0,18,1],[14,0,14,1],[35,0,35,6],[33,0,33,1],[26,0,26,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[32,0,32,1],[27,0,27,1],[31,0,31,1],[20,0,20,1],[25,0,25,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1]]}
["Skadenummer:",null,null,null,"Företagsform:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!F1","v":0}]
["Namn:",null,null,null,"Typ av verksamhet:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!F2","v":0}]
["Skadedag:"]
[]
["Balansräkning  ",null,"Ange startår"]
["År",null,{"$f":"'1.Resultaträkning Enskild-HB-KB'!C7","v":0},{"$f":"'1.Resultaträkning Enskild-HB-KB'!D7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!E7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!F7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!G7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!H7","v":""}]
["Annläggningstillgångar"]
["Immateriella anläggningstillgångar"]
["Byggnader och markanläggningar"]
["Mark och andra tillgångar som inte får avskrivas"]
["Maskiner och inventarier"]
["Övriga anläggningstillgångar"]
[]
["S:a Anläggningstillgångar",null,{"$f":"SUM(C8:C13)","v":0},0,0,0,0,0]
[]
["Omsättningstillgångar"]
["Varulager"]
["Kundfodringar"]
["Övriga fordringar"]
["Kassa och bank"]
[]
["S:a Omsättningstillgångar",null,{"$f":"SUM(C17:C21)","v":0},0,0,0,0,0]
[]
["Eget kapital (tillgångar - skulder)",null,{"$f":"C14+C22-C35","v":0},0,0,0,0,0]
[]
["Obeskattade reserver och avsättningar"]
["Obeskattade reserver "]
["Avsättningar"]
[]
["Skulder"]
["Låneskulder"]
["Skatteskulder"]
["Leverantörsskulder"]
["Övriga Skulder"]
["Summa skulder",null,{"$f":"SUM(C31:C34)","v":0},0,0,0,0,0]

{"sheet":"3.Resultaträkning AB","index":3,"n_rows":43,"n_cols":27,"rows_kept":43,"cut":false,"hidden":false,"merged":[[7,0,7,1],[17,0,17,1],[8,0,8,1],[10,0,10,1],[16,0,16,1],[13,0,13,1],[12,0,12,1],[9,0,9,1],[11,0,11,1],[15,0,15,1],[14,0,14,1],[0,5,0,7],[1,5,1,7],[5,0,5,1],[6,0,6,1],[0,1,0,2],[1,1,1,2],[2,1,2,2],[48,0,48,1],[32,0,32,1],[38,0,38,1],[39,0,39,1],[44,0,44,1],[46,0,46,1],[45,0,45,1],[43,0,43,1],[33,0,33,1],[42,0,42,1],[40,0,40,1],[41,0,41,1],[36,0,36,1],[18,0,18,1],[19,0,19,1],[22,0,22,1],[31,0,31,1],[20,0,20,1],[55,0,55,1],[56,0,56,1],[61,0,61,1],[24,0,24,1],[21,0,21,1],[28,0,28,1],[30,0,30,1],[29,0,29,1],[26,0,26,1],[25,0,25,1],[23,0,23,1],[27,0,27,1],[47,0,47,1],[34,0,34,1],[37,0,37,1],[35,0,35,1],[53,0,53,1],[49,0,49,1],[51,0,51,1],[54,0,54,1],[52,0,52,1],[50,0,50,1],[76,0,76,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[75,0,75,1],[74,0,74,1],[57,0,57,1],[73,0,73,1],[59,0,59,1],[67,0,67,1],[58,0,58,1],[60,0,60,1],[62,0,62,1],[66,0,66,1],[63,0,63,1],[72,0,72,1],[64,0,64,1],[65,0,65,1]]}
["Skadenummer:",null,null,null,"Företagsform:","Aktiebolag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[1]Platsh!$C$10","v":"14-802132-01"}]
["Namn:",null,null,null,"Typ av verksamhet:"]
["Skadedag:"]
[]
["Resultaträkning ",null,"Ange startår"]
["År",null,null,{"$f":"SUM(C6+1)","v":1},{"$f":"SUM(D6+1)","v":2},{"$f":"SUM(E6+1)","v":3},{"$f":"SUM(F6+1)","v":4},{"$f":"SUM(G6+1)","v":5}]
["Försäljning"]
["Förändring av lager mm "]
["Övriga rörelseintäkter"]
[]
[]
["Total omsättning",null,{"$f":"SUM(C7:C11)","v":0},0,0,0,0,0]
["Råvaror och förnödenheter"]
["Övriga exerna kostnader"]
["Personalkostnader"]
[]
[]
["Summa rörelsekostnader",null,{"$f":"SUM(C13:C17)","v":0},0,0,0,0,0]
["Rörelseresultat före avskrivningar",null,{"$f":"C12-C18","v":0},0,0,0,0,0]
["Avskrivningar"]
[]
["Rörelseresultat efter avskrivningar ",null,{"$f":"C19-C20-C21","v":0},0,0,0,0,0]
["Ränteintäkter"]
[]
[]
["Summa finansiella intäkter",null,{"$f":"SUM(C23:C25)","v":0},0,0,0,0,0]
["Räntekostnader"]
[]
[]
["Summa finansiella kostnader",null,{"$f":"SUM(C27:C29)","v":0},0,0,0,0,0]
["Resultat efter finansiella poster",null,{"$f":"C22+C26-C30","v":0},0,0,0,0,0]
["Extraordinära intäkter"]
["Extraordinära kostnader"]
["Resultat före bokslutsdisposition ",null,{"$f":"C31+C32-C33","v":0},0,0,0,0,0]
["Bokslutsdispositioner"]
[]
[]
["Resultat före skatt ",null,{"$f":"SUM(C34:C37)","v":0},0,0,0,0,0]
["Skatt"]
[]
["Årets resultat",null,{"$f":"C38-C39","v":0},0,0,0,0,0]
["  "]
["  "]

{"sheet":"4.Balansräkning AB","index":4,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,0,7,1],[10,0,10,1],[46,0,46,1],[45,0,45,1],[25,0,25,1],[17,0,17,1],[11,0,11,1],[18,0,18,1],[19,0,19,1],[16,0,16,1],[42,0,42,1],[22,0,22,1],[38,0,38,1],[37,0,37,1],[41,0,41,1],[6,0,6,1],[5,0,5,1],[2,1,2,2],[44,0,44,1],[13,0,13,1],[12,0,12,1],[24,0,24,1],[8,0,8,1],[35,0,35,1],[34,0,34,1],[31,0,31,1],[14,0,14,1],[20,0,20,1],[36,0,36,1],[26,0,26,1],[33,0,33,1],[54,0,54,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[53,0,53,1],[52,0,52,1],[51,0,51,1],[0,5,0,7],[1,5,1,7],[0,1,0,2],[1,1,1,2],[43,0,43,1],[40,0,40,1],[9,0,9,1],[27,0,27,1],[21,0,21,1],[29,0,29,1],[28,0,28,1],[30,0,30,1],[15,0,15,1],[23,0,23,1],[32,0,32,1],[39,0,39,1]]}
["Skadenummer:",{"$f":"'3.Resultaträkning AB'!B1","v":0},null,null,"Företagsform:",{"$f":"'3.Resultaträkning AB'!F1","v":"Aktiebolag"}]
["Namn:",{"$f":"'3.Resultaträkning AB'!B2","v":0},null,null,"Typ av verksamhet:",{"$f":"'3.Resultaträkning AB'!F2","v":0}]
["Skadedag:",{"$f":"'3.Resultaträkning AB'!B3","v":0}]
[]
["Balansräkning ",null,"Ange startår"]
["År",null,{"$f":"'3.Resultaträkning AB'!C6","v":0},{"$f":"'3.Resultaträkning AB'!D6","v":1},{"$f":"'3.Resultaträkning AB'!E6","v":2},{"$f":"'3.Resultaträkning AB'!F6","v":3},{"$f":"'3.Resultaträkning AB'!G6","v":4},{"$f":"'3.Resultaträkning AB'!H6","v":5}]
["TILLGÅNGAR"]
["Mark"]
["Byggnader"]
["Maskiner och inventarier"]
["Immatriella anläggningstillgångar"]
["Finansiella anläggningstillgångar"]
[]
[]
[]
["Summa anläggningstillgångar",null,{"$f":"SUM(C8:C15)","v":0},0,0,0,0,0]
["Varulager"]
["Momsfordran"]
["Kundfordringar och övriga fordringar"]
["Förutbetalda kostnader och upplupna intäkter"]
["Kassa och bank"]
[]
[]
[]
["Summa omsättningstillgångar ",null,{"$f":"SUM(C17:C24)","v":0},0,0,0,0,0]
["Summa tillgångar",null,{"$f":"SUM(C25,C16)","v":0},0,0,0,0,0]
["EGET KAPITAL OCH SKULDER"]
["Aktiekapital"]
["Reserv- och överkursfond"]
[]
[]
["Summa bundet eget kapital",null,{"$f":"SUM(C28:C31)","v":0},0,0,0,0,0]
["Balanserat resultat"]
["Årets resultat"]
[]
[]
["Summa fritt eget kapital",null,{"$f":"SUM(C33:C36)","v":0},0,0,0,0,0]
["Summa eget kapital",null,{"$f":"SUM(C37,C32)","v":0},0,0,0,0,0]
["Obeskattade reserver"]
[]
["Lång- och kortfristiga skulder"]
["Momsskuld"]
["Leverantörsskuld"]
["Övriga skulder"]
["Upplupna kostnader och förutbetalda intäkter"]
[]
[]
[]
["Summa skulder ",null,{"$f":"SUM(C41:C48)","v":0},0,0,0,0,0]
["Summa eget kapital och skulder ",null,{"$f":"SUM(C49,C38,C39)","v":0},0,0,0,0,0]
["Noter och övrig information "]
["Antal anställda"]
["Lön till styrelse och VD "]
["Lön till övriga"]

{"sheet":"5.Kostnader","index":5,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[32,0,32,1],[31,0,31,1],[30,0,30,1],[25,0,25,1],[18,0,18,1],[19,0,19,1],[23,0,23,1],[24,0,24,1],[22,0,22,1],[20,0,20,1],[21,0,21,1],[17,0,17,1],[6,0,6,1],[12,0,12,1],[13,0,13,1],[10,0,10,1],[9,0,9,1],[7,0,7,1],[15,0,15,1],[11,0,11,1],[8,0,8,1],[0,5,0,7],[1,5,1,7],[0,1,0,2],[1,1,1,2],[16,0,16,1],[14,0,14,1],[2,1,2,2],[3,0,3,1],[5,0,5,1],[4,0,4,1]]}
["Skadenummer:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!B1","v":0},null,null,"Företagsform:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!F1","v":0}]
["Namn:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!B2","v":0},null,null,"Typ av verksamhet:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!F2","v":0}]
["Skadedag:",{"$f":"'1.Resultaträkning Enskild-HB-KB'!B4","v":"00:00:00"}]
[]
["Kostnader",null,"Ange startår"]
["År",null,{"$f":"'1.Resultaträkning Enskild-HB-KB'!C7","v":0},{"$f":"'1.Resultaträkning Enskild-HB-KB'!D7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!E7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!F7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!G7","v":""},{"$f":"'1.Resultaträkning Enskild-HB-KB'!H7","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Totalt",null,{"$f":"SUM(C7:C33)","v":0},0,0,0,0,0]

{"sheet":"uppdatering","index":6,"n_rows":23,"n_cols":25,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"SUM('1.Resultaträkning Enskild-HB-KB'!B5)","v":0},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[1,0.30890000000000001,0.30709999999999998,0.30709999999999998,0.30709999999999998,0.29709999999999998,0.29709999999999998,null,null,0.29509999999999997,0.29139999999999999,0.29189999999999999,0.29349999999999998,0.29289999999999999,0.29330000000000001,0.29330000000000001,0.29330000000000001,0.29210000000000003,0.29210000000000003,0.29210000000000003]
[3,0.28689999999999999,0.28960000000000002,0.28960000000000002,0.29449999999999998,0.29670000000000002,0.29670000000000002]
[7,null,null,null,null,null,null,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001]
[14,null,null,null,null,null,null,0.28860000000000002,0.28889999999999999,0.2888,0.2888,0.28870000000000001,0.2888,0.2888,0.2888,0.2888,0.2888,0.2888,0.28899999999999998,0.28899999999999998]
[30,0.27489999999999998,0.28089999999999998,0.28089999999999998,0.2878,0.28889999999999999,0.2888,0.2868,0.27500000000000002,0.28710000000000002,0.28710000000000002,0.28689999999999999,0.28560000000000002,0.28620000000000001,0.28639999999999999,0.28639999999999999,0.28639999999999999,0.28639999999999999,0.2868,0.2868]
[60,null,null,null,null,null,null,0.28460000000000002,0.27329999999999999,0.28499999999999998,0.28489999999999999,0.28460000000000002,0.28220000000000001,0.28310000000000002,0.28349999999999997,0.28349999999999997,0.28349999999999997,0.28349999999999997,0.28410000000000002,0.28410000000000002]
[90,null,null,null,null,null,null,0.28320000000000001,0.27250000000000002,0.28349999999999997,0.28339999999999999,0.28289999999999998,0.27960000000000002,0.28089999999999998,0.28149999999999997,0.28149999999999997,0.28149999999999997,0.28149999999999997,0.28149999999999997,0.28149999999999997]
["t.o.m 65 år",{"$f":"IF($A$1=0,B2,LOOKUP($A$1,$A$2:$A$8,B2:B8))","v":0.30890000000000001},0.30709999999999998,0.30709999999999998,0.30709999999999998,0.29709999999999998,0.29709999999999998,{"$f":"IF($A$1=0,H4,LOOKUP($A$1,$A$2:$A$8,H2:H8))","v":0.28970000000000001},{"$f":"IF($A$1=0,I4,LOOKUP($A$1,$A$2:$A$8,I2:I8))","v":0.28970000000000001},0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0,0,0,0,0]
["Omvända talet",{"$f":"IF(B9=0%,\"\",SUM(B9/(B9+1)*100))","v":23.599969439987778},{"$f":"IF(C9=0%,\"\",SUM(C9/(C9+1)*100))","v":23.494759391018285},23.494759391018285,23.494759391018285,22.904941793231053,22.904941793231053,22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,{"$f":"IF(N9=0%,\"\",SUM(N9/(N9+1)*100))","v":22.462588198805925},22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,22.462588198805925,"","","","",""]
["Omräkningsbelopp",{"$f":"IF(B10=\"\",\"\",ROUND(((100-(B9/(B9+1)*100))/100),2))","v":0.76},{"$f":"IF(C10=\"\",\"\",ROUND(((100-(C9/(C9+1)*100))/100),2))","v":0.77},0.77,0.77,0.77,0.77,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,"","","","",""]
["(avrundat, 2 decimaler)"]
["fr.o.m 66 år",0.26369999999999999,0.26369999999999999,0.24260000000000001,0.1021,0.1021,0.1021,0.1021,0.1021,0.1021,0.1021,0.1021,0.1636,0.1636,0.1636,0.13289999999999999,0.1021,0.1021,0.1021,0.1021]
["Omvända talet",{"$f":"IF(B13=0%,\"\",SUM(B13/(B13+1)*100))","v":20.867294452797339},{"$f":"IF(C13=0%,\"\",SUM(C13/(C13+1)*100))","v":20.867294452797339},19.523579591179786,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,14.059814369199037,14.059814369199037,14.059814369199037,11.730955953747021,9.2641321114236455,9.2641321114236455,9.2641321114236455,9.2641321114236455,"","","","",""]
["Omräkningsbelopp",{"$f":"IF(B14=\"\",\"\",ROUND(((100-(B13/(B13+1)*100))/100),2))","v":0.79},{"$f":"IF(C14=\"\",\"\",ROUND(((100-(C13/(C13+1)*100))/100),2))","v":0.79},0.8,0.91,0.91,0.91,0.91,0.91,0.91,0.91,0.91,0.86,0.86,0.86,0.88,0.91,0.91,0.91,0.91,"","","","",""]
["(avrundat, 2 decimaler)"]
[]
["ej fyllt 26 år ",0.30890000000000001,0.30709999999999998,0.20449999999999999,0.20449999999999999,0.1507,0.15060000000000001,0.14879999999999999,0.14879999999999999,0.1489,0.1489,0.1489,0.2369,{"$f":"SUM(N9)","v":0.28970000000000001},{"$f":"SUM(O9)","v":0.28970000000000001},0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0.28970000000000001,0,0,0,0,0]
["(1 resp 7 karensdagar, d.v.s. grundkarens)"]
[]
["Grundkarens: ","(Om karenstid inte är vald)",null,null,"Åren 2005-2010: 1 karensdag. Åren 2011 och därefter: 7 dagar."]
[]
["Årlig uppdatering: raderna 2-8 samt rad 13"]

{"sheet":"Användarmanual","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}