{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["OPNA","Adstod","Forsendur","Rekstur","Fyrningar","Lan","Efnahagur","Arsreikningur","Naemi","Verdmat","Myndir"],"not_rendered":{"charts":3,"images":6,"macros":1,"external_links":1,"defined_names":36,"comments":4,"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":"OPNA","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,3,8],[5,1,7,8],[9,1,9,8],[11,2,13,8],[10,2,10,8]]}
[]
[null,"Þetta líkan er eign Byggðastofnunar, gert af CAPACENT, og er öllum frjálst til afnota við gerð rekstrar- og viðskiptaáætlana."]
[]
[]
[]
[null,"Viðskiptavinir Byggðastofnunar eru hvattir til að nýta sér möguleika líkansins, en líkanið býður upp á rekstraráætlun til fimm ára, þróun efnahagsreiknings, áætlað sjóðstreymi, næmisgreiningu sem og verðmat."]
[]
[]
[]
[null,"Með notkun á forritinu samþykkir þú eftirfarandi:"]
[null,"-","að afrita ekki líkanið í öðrum tilgangi en að framan greinir."]
[null,"-","að Impra eða CAPACENT ábyrgist á engan hátt niðurstöður áætlana eða tjón er leiða kann af notkun líkansins hvort sem það er afleiðing af villum sem upp kunna að koma eða öðrum atvikum."]

{"sheet":"Adstod","index":1,"n_rows":382,"n_cols":2,"rows_kept":382,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[]
["Almennar upplýsingar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Annað í valmynd"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grunnforsendur áætlunarinnar"]
[]
[]
[]
[null,"Grunnforsendur"]
[]
[]
[]
[]
[null,"Rekstrarreikningur - Opnunarstaða"]
[]
[]
[]
[]
[null,"Sjóðstreymi - Opnunarstaða"]
[]
[]
[]
[]
[null,"Forsendur fyrninga"]
[]
[]
[]
[]
[null,"Forsendur lána"]
[]
[]
[]
[]
["Rekstraráætlun"]
[]
[]
[]
[]
[null,"Tekjur"]
[]
[]
[]
[]
[null,"Kostnaður"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Til athugunar"]
[]
[]
[]
[]
[]
["Fyrningar"]
[]
[]
[]
[]
[]
[]
[null,"Stofn efnahagur"]
[]
[]
[]
[]
[]
[null,"Grunnforsendur"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Keyptar eignir"]
[]
[]
[]
[null,"Seldar eignir"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ný eign/eignarlfokkur"]
[]
[]
[]
["Langtímalán"]
[]
[]
[]
[]
[null,"Stofn efnahagur"]
[]
[]
[]
[]
[null,"Grunnforsendur"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ný lán"]
[]
[]
[]
[null,"Afborganir lána"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Vextir"]
[]
[]
[]
[]
[]
[]
[]
[null,"Nýtt lán/lánaflokkur"]
[]
[]
[]
["Efnahagur"]
[]
[]
[]
[null,"Almenna reglan"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Skammtímakröfur, Birgðir, Skammtímaskuldir, Ógreiddur kostnaður og aðrar skammtímask."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reiknaður tekjuskattur"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"VSK skuldbinding"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Vaxtaútreikningur"]
[]
[]
[]
[]
[]
[]
[]
["Ársreikningur"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Næmisgreining"]
[]
[]
[]
[]
[null,"Forsendur næmisgreiningar"]
[]
[]
[]
[]
[]
[null,"Liður til næmisgreiningar"]
[]
[]
[]
[]
[]
[]
[]
[null,"Niðurstöður næmisgreiningar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Verðmat"]
[]
[]
[]
[]
[]
[]
[null,"Útreikningur á verðmæti"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Forsendur núvirðisútreiknings"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Næmisgreining"]
[]
[]
[]
[]
[]
[]
[]
[]
["Myndir"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Nánari sundurliðun"]

{"sheet":"Forsendur","index":2,"n_rows":109,"n_cols":4,"rows_kept":109,"cut":false,"hidden":false,"merged":[[8,0,8,2],[49,0,49,2],[92,0,92,1],[103,0,103,1]]}
[{"$f":"$C$5","v":"Nafn fyrirtækis"}]
[]
["Gunnforsendur"]
[]
[null,"Fyrirtæki","Nafn fyrirtækis"]
[null,"Upphafsár áætlunar",2016]
[null,"Númer fyrsta mánaðar ársins",1]
[]
["REKSTRARREIKNINGUR - OPNUNARSTAÐA"]
[null,null,"Skýr.",{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6-1,\"Árið\n\"&Forsendur!$C$6-1&\"-\"&Forsendur!$C$6)","v":"Árið\n2015"}]
[null,"REKSTRARTEKJUR"]
[]
[null,{"$f":"+Rekstur!B7","v":"Tekjuliður no 1"},1]
[null,{"$f":"+Rekstur!B21","v":"Tekjuliður no 2"},2]
[null,{"$f":"+Rekstur!B35","v":"Tekjuliður no 3"},3]
[null,{"$f":"+Rekstur!B49","v":"Tekjuliður no 4"},4]
[null,null,null,{"$f":"SUM(D13:D16)","v":0}]
[]
[null,"REKSTRARGJÖLD:"]
[null,{"$f":"+Rekstur!B67","v":"Kostnaður á einingu"},5]
[]
[null,"Framlegð I (Gross Profit)",null,{"$f":"D17-D20","v":0}]
[null,{"$f":"+Rekstur!B76","v":"Laun og launatengd gjöld"},6]
[null,{"$f":"+Rekstur!B92","v":"Kostnaðarliður no 2"},7]
[null,{"$f":"+Rekstur!B100","v":"Kostnaðarliður no 3"},8]
[null,{"$f":"+Rekstur!B108","v":"Kostnaðarliður no 4"},9]
[]
[null,null,null,{"$f":"SUM(D23:D27)","v":0}]
[null,"Rekstrarafk. án afskr. og fjárm.l. (EBITDA)",null,{"$f":"+D22-D28","v":0}]
[null,"Afskriftir ",10,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$C$30,Fyrningar!I$1:I$62)","v":0}]
[]
[null,"Rekstrarafkoma án fjármagnsliða (EBIT)",null,{"$f":"D29-D30","v":0}]
[]
[null,"FJÁRMUNATEKJUR OG (FJÁRMAGNSGJÖLD):"]
[]
[null,"Vaxtatekjur "]
[null,"Vaxtagjöld"]
[null,null,11,{"$f":"SUM(D36:D37)","v":0}]
[]
[null,"ÓREGLULEGAR TEKJUR OG (GJÖLD):"]
[]
[null,"Hagnaður (Tap) af sölu varanl.rekstr.fjm",12]
[null,null,null,{"$f":"SUM(D42:D42)","v":0}]
[]
[null,"Rekstrarafkoma fyrir skatta",null,{"$f":"D32+D38+D43","v":0}]
[null,"Tekjuskattur",13]
[]
[null,"REKSTRARNIÐURSTAÐA",null,{"$f":"SUM(D45:D46)","v":0}]
[]
["SJÓÐSTREYMI - OPNUNARSTAÐA"]
[null,null,"Skýr.",{"$f":"+D10","v":"Árið\n2015"}]
[null,"HANDBÆRT FÉ (TIL) FRÁ REKSTRI:"]
[]
[null,"Hagnaður (tap) samkvæmt rekstrarr",null,{"$f":"+Arsreikningur!F43","v":0}]
[null,"Rekstrarliðir sem hafa ekki áhrif á fjárstreymi:"]
[null,"Afskriftir ",{"$f":"+Arsreikningur!E108","v":10},{"$f":"+Arsreikningur!F25","v":0}]
[null,"Tekjuskattsskuldbinding, breyting",{"$f":"+Arsreikningur!E109","v":13}]
[null,"Tap, (hagnaður) af sölu eigna",{"$f":"+Arsreikningur!E110","v":12}]
[null,"Veltufé (til) frá rekstri",null,{"$f":"SUM(D54:D58)","v":0}]
[null,"Breyting á rekstrartengdum eignum og skuldum:"]
[null,"Skammtímakröfur, lækkun (hækkun)",{"$f":"+Arsreikningur!E113","v":14}]
[null,"Birgðir"]
[null,"Breyting á VSK skuldbindingu",{"$f":"+Arsreikningur!E115","v":34}]
[null,"Skammtímask, (lækkun) hækkun",{"$f":"+Arsreikningur!E116","v":"13,16,17"}]
[null,"Breyting á rekstrartengdum eignum og skuldum",null,{"$f":"SUM(D61:D64)","v":0}]
[]
[null,"Handbært fé (til) frá rekstri",null,{"$f":"D65+D59","v":0}]
[]
[null,"FJÁRFESTINGARHREYFINGAR:"]
[]
[null,"Eignarhlutir í öðrum félögum, breyting"]
[null,"Skuldabréfaeign, breyting"]
[null,"Fjárfesting í varanlegum rekstrarfjármunum:"]
[null,{"$f":"+B99","v":"Fyrningaflokkur 1"},{"$f":"+Arsreikningur!E126","v":16}]
[null,{"$f":"+B100","v":"Fyrningaflokkur 2"},{"$f":"+Arsreikningur!E127","v":17}]
[null,{"$f":"+B101","v":"Fyrningaflokkur 3"},{"$f":"+Arsreikningur!E128","v":18}]
[null,"Sala á varanlegum rekstrarfjármunum"]
[null,{"$f":"+B102","v":"Óefnislegt"},{"$f":"+Arsreikningur!E130","v":19}]
[null,"Fjárfestingarhreyfingar",{"$f":"+Arsreikningur!E131","v":12},{"$f":"SUM(D71:D78)","v":0}]
[]
[null,"FJÁRMÖGNUNARHREYFINGAR:"]
[null,"Skuld við banka, hækkun, (lækkun)"]
[null,"Ný langtímalán"]
[null,"Afborgun af langtímalánum"]
[null,"Greiddur arður til hluthafa",{"$f":"+Arsreikningur!E137","v":18}]
[null,"Innborgað nýtt hlutafé ",{"$f":"+Arsreikningur!E138","v":19}]
[null,"Fjármögnunarhreyfingar",null,{"$f":"SUM(D82:D86)","v":0}]
[]
[null,"Hækkun (Lækkun) á handbæru fé",null,{"$f":"D87+D79+D67","v":0}]
[null,"Handbært fé (fjárþörf) í ársbyrjun"]
[null,"Handbært fé (fjárþörf) í árslok",{"$f":"+Arsreikningur!E143","v":13},{"$f":"D90+D89","v":0}]
[]
["Forsendur fyrninga"]
[]
[null,"Stofn til fyrningar:"]
[null,"Bókfært verðmæti"]
[null,"Stofnverðmæti"]
[null,"Fyrningaflokkar:","Skýringar\nnúmer"]
[null,"Fyrningaflokkur 1",16]
[null,"Fyrningaflokkur 2",17]
[null,"Fyrningaflokkur 3",18]
[null,"Óefnislegt",19]
[]
["Forsendur lána"]
[]
[null,"Lánaflokkar:","Skýringar\nnúmer"]
[null,"Lánaflokkur 1",25]
[null,"Lánaflokkur 2",26]
[null,"Lánaflokkur 3",27]

{"sheet":"Rekstur","index":3,"n_rows":120,"n_cols":34,"rows_kept":120,"cut":false,"hidden":false,"merged":[[91,1,91,2],[99,1,99,2],[107,1,107,2],[6,1,6,2],[20,1,20,2],[34,1,34,2],[48,1,48,2],[66,1,66,2],[75,1,75,2]]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[null,null,"Skýr.",null,null,{"$f":"Efnahagur!H3","v":"Jan\n2016"},{"$f":"Efnahagur!I3","v":"Feb\n2016"},{"$f":"Efnahagur!J3","v":"Mar\n2016"},{"$f":"Efnahagur!K3","v":"Apr\n2016"},{"$f":"Efnahagur!L3","v":"Maí\n2016"},{"$f":"Efnahagur!M3","v":"Jún\n2016"},{"$f":"Efnahagur!N3","v":"Júl\n2016"},{"$f":"Efnahagur!O3","v":"Ágú\n2016"},{"$f":"Efnahagur!P3","v":"Sep\n2016"},{"$f":"Efnahagur!Q3","v":"Okt\n2016"},{"$f":"Efnahagur!R3","v":"Nóv\n2016"},{"$f":"Efnahagur!S3","v":"Des\n2016"},{"$f":"Efnahagur!T3","v":"Árið\n2016"},{"$f":"Efnahagur!U3","v":"Jan\n2017"},{"$f":"Efnahagur!V3","v":"Feb\n2017"},{"$f":"Efnahagur!W3","v":"Mar\n2017"},{"$f":"Efnahagur!X3","v":"Apr\n2017"},{"$f":"Efnahagur!Y3","v":"Maí\n2017"},{"$f":"Efnahagur!Z3","v":"Jún\n2017"},{"$f":"Efnahagur!AA3","v":"Júl\n2017"},{"$f":"Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"Efnahagur!AC3","v":"Sep\n2017"},{"$f":"Efnahagur!AD3","v":"Okt\n2017"},{"$f":"Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"Efnahagur!AF3","v":"Des\n2017"},{"$f":"Efnahagur!AG3","v":"Árið\n2017"},{"$f":"Efnahagur!AH3","v":"Árið\n2018"},{"$f":"Efnahagur!AI3","v":"Árið\n2019"},{"$f":"Efnahagur!AJ3","v":"Árið\n2020"}]
[null,"Vegna vaxtar í launum",null,null,null,1,{"$f":"F4+1","v":2},{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,12,null,{"$f":"Q4+1","v":13},14,15,16,17,18,19,20,21,22,23,24,null,3,4,5]
["TEKJUR"]
[]
[null,"Tekjuliður no 1"]
[]
[null,"Fjöldi eininga"]
[null,"Liður 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F10:Q10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:AD10)","v":0}]
[null,"Liður 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F11:Q11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S11:AD11)","v":0}]
[null,"Liður 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tekjur",null,"Verð í kr."]
[null,"Liður 1",null,null,"kr.",{"$f":"F10*$D15/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S10*$D15/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF10*$D15/1000","v":0},0,0]
[null,"Liður 2",null,null,"kr.",{"$f":"F11*$D16/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S11*$D16/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 3",null,null,"kr.",{"$f":"F12*$D17/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S12*$D17/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 4",null,null,"kr.",{"$f":"F13*$D18/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S13*$D18/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Samtals",1,null,null,{"$f":"SUM(F15:F18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(G15:G18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(H15:H18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(I15:I18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(J15:J18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(K15:K18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(L15:L18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(M15:M18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(N15:N18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(O15:O18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(P15:P18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Q15:Q18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(S15:S18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(T15:T18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(U15:U18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(V15:V18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(W15:W18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(X15:X18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Y15:Y18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Z15:Z18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AA15:AA18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AB15:AB18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AC15:AC18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AD15:AD18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(AF15:AF18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AG15:AG18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AH15:AH18)*IF(Naemi!$C$7=1,1+Naemi!$C$50,1)","v":0}]
[]
[null,"Tekjuliður no 2"]
[]
[null,"Fjöldi eininga"]
[null,"Liður 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:Q24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S24:AD24)","v":0}]
[null,"Liður 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tekjur",null,"Verð í kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 1",null,null,"kr.",{"$f":"F24*$D29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F29:Q29)","v":0},{"$f":"S24*$D29/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF24*$D29/1000","v":0},0,0]
[null,"Liður 2",null,null,"kr.",{"$f":"F25*$D30/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F30:Q30)","v":0},{"$f":"S25*$D30/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 3",null,null,"kr.",{"$f":"F26*$D31/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F31:Q31)","v":0},{"$f":"S26*$D31/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 4",null,null,"kr.",{"$f":"F27*$D32/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F32:Q32)","v":0},{"$f":"S27*$D32/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Samtals",2,null,null,{"$f":"SUM(F29:F32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(G29:G32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(H29:H32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(I29:I32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(J29:J32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(K29:K32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(L29:L32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(M29:M32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(N29:N32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(O29:O32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(P29:P32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Q29:Q32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(S29:S32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(T29:T32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(U29:U32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(V29:V32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(W29:W32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(X29:X32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Y29:Y32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Z29:Z32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AA29:AA32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AB29:AB32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AC29:AC32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AD29:AD32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(AF29:AF32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AG29:AG32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AH29:AH32)*IF(Naemi!$C$8=1,1+Naemi!$C$50,1)","v":0}]
[]
[null,"Tekjuliður no 3"]
[]
[null,"Fjöldi eininga"]
[null,"Liður 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F38:Q38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S38:AD38)","v":0}]
[null,"Liður 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F39:Q39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F40:Q40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:Q41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tekjur",null,"Verð í kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 1",null,null,"kr.",{"$f":"F38*$D43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F43:Q43)","v":0},{"$f":"S38*$D43/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF38*$D43/1000","v":0},0,0]
[null,"Liður 2",null,null,"kr.",{"$f":"F39*$D44/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F44:Q44)","v":0},{"$f":"S39*$D44/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 3",null,null,"kr.",{"$f":"F40*$D45/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F45:Q45)","v":0},{"$f":"S40*$D45/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 4",null,null,"kr.",{"$f":"F41*$D46/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F46:Q46)","v":0},{"$f":"S41*$D46/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Samtals",3,null,null,{"$f":"SUM(F43:F46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(G43:G46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(H43:H46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(I43:I46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(J43:J46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(K43:K46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(L43:L46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(M43:M46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(N43:N46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(O43:O46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(P43:P46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Q43:Q46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(F47:Q47)","v":0},{"$f":"SUM(S43:S46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(T43:T46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(U43:U46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(V43:V46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(W43:W46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(X43:X46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Y43:Y46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Z43:Z46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AA43:AA46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AB43:AB46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AC43:AC46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AD43:AD46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(AF43:AF46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AG43:AG46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AH43:AH46)*IF(Naemi!$C$9=1,1+Naemi!$C$50,1)","v":0}]
[]
[null,"Tekjuliður no 4"]
[]
[null,"Fjöldi eininga"]
[null,"Liður 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F52:Q52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S52:AD52)","v":0}]
[null,"Liður 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tekjur",null,"Verð í kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liður 1",null,null,"kr.",{"$f":"F52*$D57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F57:Q57)","v":0},{"$f":"S52*$D57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF52*$D57/1000","v":0},0,0]
[null,"Liður 2",null,null,"kr.",{"$f":"F53*$D58/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F58:Q58)","v":0},{"$f":"S53*$D58/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 3",null,null,"kr.",{"$f":"F54*$D59/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F59:Q59)","v":0},{"$f":"S54*$D59/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Liður 4",null,null,"kr.",{"$f":"F55*$D60/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F60:Q60)","v":0},{"$f":"S55*$D60/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Samtals",4,null,null,{"$f":"SUM(F57:F60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(G57:G60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(H57:H60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(I57:I60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(J57:J60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(K57:K60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(L57:L60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(M57:M60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(N57:N60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(O57:O60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(P57:P60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Q57:Q60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(S57:S60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(T57:T60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(U57:U60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(V57:V60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(W57:W60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(X57:X60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Y57:Y60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(Z57:Z60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AA57:AA60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AB57:AB60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AC57:AC60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AD57:AD60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},0,{"$f":"SUM(AF57:AF60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AG57:AG60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0},{"$f":"SUM(AH57:AH60)*IF(Naemi!$C$10=1,1+Naemi!$C$50,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tekjur samtals",null,null,null,{"$f":"SUM(F61,F47,F33,F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S61,S47,S33,S19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF61,AF47,AF33,AF19)","v":0},{"$f":"SUM(AG61,AG47,AG33,AG19)","v":0},{"$f":"SUM(AH61,AH47,AH33,AH19)","v":0}]
[]
["KOSTNAÐUR"]
[]
[null,"Kostnaður á einingu"]
[]
[null,"Kostnaður sem hlutfall af tekjulið 1",null,null,null,{"$f":"+F19*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F69:Q69)","v":0},{"$f":"+S19*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S69:AD69)","v":0},{"$f":"+AF19*$D69","v":0},{"$f":"+AG19*$D69","v":0},{"$f":"+AH19*$D69","v":0}]
[null,"Kostnaður sem hlutfall af tekjulið 2",null,null,null,{"$f":"+F33*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S33*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF33*$D70","v":0},{"$f":"+AG33*$D70","v":0},{"$f":"+AH33*$D70","v":0}]
[null,"Kostnaður sem hlutfall af tekjulið 3",null,null,null,{"$f":"+F47*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S47*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF47*$D71","v":0},{"$f":"+AG47*$D71","v":0},{"$f":"+AH47*$D71","v":0}]
[null,"Kostnaður sem hlutfall af tekjulið 4",null,null,null,{"$f":"+F61*$D72","v":0},{"$f":"+G61*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S61*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF61*$D72","v":0},{"$f":"+AG61*$D72","v":0},{"$f":"+AH61*$D72","v":0}]
[null,"Kostnaður sem hlutfall af heildar tekjum",null,null,null,{"$f":"+F63*$D73","v":0},{"$f":"+G63*$D73","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S63*$D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF63*$D73","v":0},{"$f":"+AG63*$D73","v":0},{"$f":"+AH63*$D73","v":0}]
[null,"Samtals",5,null,null,{"$f":"SUM(F69:F73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(G69:G73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(H69:H73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(I69:I73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(J69:J73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(K69:K73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(L69:L73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(M69:M73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(N69:N73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(O69:O73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(P69:P73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Q69:Q73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},0,{"$f":"SUM(S69:S73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(T69:T73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(U69:U73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(V69:V73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(W69:W73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(X69:X73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Y69:Y73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Z69:Z73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AA69:AA73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AB69:AB73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AC69:AC73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AD69:AD73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},0,{"$f":"SUM(AF69:AF73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AG69:AG73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AH69:AH73)*IF(Naemi!$C$13=1,1+Naemi!$C$51,1)","v":0}]
[]
[null,"Laun og launatengd gjöld"]
[]
[null,"Áætlaður fjöldi starfsmanna/stöðugilda"]
[null,"Flokkur 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F79:Q79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S79:AD79)","v":0}]
[null,"Flokkur 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Flokkur 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Flokkur 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Samtals",null,null,null,{"$f":"SUM(F79:F82)","v":0},{"$f":"SUM(G79:G82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF79:AF82)","v":0},{"$f":"SUM(AG79:AG82)","v":0},{"$f":"SUM(AH79:AH82)","v":0}]
[null,"Launakostnaður",null,"Laun. \nmán.","Hækkun \nlauna á ári",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Flokkur 1",null,null,null,{"$f":"$D85*((1+$E85)^((F$4-1)/12))*F79","v":0},{"$f":"$D85*((1+$E85)^((G$4-1)/12))*G79","v":0},0,0,0,0,0,0,0,0,{"$f":"$D85*((1+$E85)^((P$4-1)/12))*P79","v":0},{"$f":"$D85*((1+$E85)^((Q$4-1)/12))*Q79","v":0},0,{"$f":"$D85*((1+$E85)^((S$4-1)/12))*S79","v":0},{"$f":"$D85*((1+$E85)^((T$4-1)/12))*T79","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D85*12*((1+$E85)^AF$4)*AF79","v":0},0,0]
[null,"Flokkur 2",null,null,null,{"$f":"$D86*((1+$E86)^((F$4-1)/12))*F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D86*((1+$E86)^((S$4-1)/12))*S80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flokkur 3",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D87*((1+$E87)^((S$4-1)/12))*S81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D87*12*((1+$E87)^AF$4)*AF81","v":0},0,0]
[null,"Flokkur 4",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D88*((1+$E88)^((S$4-1)/12))*S82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Launatengd gjöld (hlutfall af launum)",null,null,null,{"$f":"$D89*SUM(F85:F88)","v":0},{"$f":"$D89*SUM(G85:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D89*SUM(AF85:AF88)","v":0},{"$f":"$D89*SUM(AG85:AG88)","v":0},{"$f":"$D89*SUM(AH85:AH88)","v":0}]
[null,"Samtals",6,null,null,{"$f":"SUM(F85:F89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(G85:G89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(H85:H89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(I85:I89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(J85:J89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(K85:K89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(L85:L89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(M85:M89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(N85:N89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(O85:O89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(P85:P89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Q85:Q89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(F90:Q90)","v":0},{"$f":"SUM(S85:S89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(T85:T89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(U85:U89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(V85:V89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(W85:W89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(X85:X89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Y85:Y89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Z85:Z89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AA85:AA89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AB85:AB89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AC85:AC89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AD85:AD89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(S90:AD90)","v":0},{"$f":"SUM(AF85:AF89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AG85:AG89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AH85:AH89)*IF(Naemi!$C$14=1,1+Naemi!$C$51,1)","v":0}]
[]
[null,"Kostnaðarliður no 2"]
[]
[null,"Liður 1",null,null,"á mán",{"$f":"+$D94","v":0},{"$f":"+$D94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F94:Q94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S94:AD94)","v":0},{"$f":"+$D94*12","v":0},{"$f":"+$D94*12","v":0},{"$f":"+$D94*12","v":0}]
[null,"Liður 2",null,null,"á mán",{"$f":"+$D95","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F95:Q95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S95:AD95)","v":0},{"$f":"+$D95*12","v":0},0,0]
[null,"Liður 3",null,null,"á mán",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F96:Q96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S96:AD96)","v":0},0,0,0]
[null,"Liður 4",null,null,"á mán",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F97:Q97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S97:AD97)","v":0},0,0,0]
[null,"Samtals",7,null,null,{"$f":"SUM(F94:F97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(G94:G97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(H94:H97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(I94:I97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(J94:J97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(K94:K97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(L94:L97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(M94:M97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(N94:N97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(O94:O97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(P94:P97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Q94:Q97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(F98:Q98)","v":0},{"$f":"SUM(S94:S97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(T94:T97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(U94:U97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(V94:V97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(W94:W97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(X94:X97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Y94:Y97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Z94:Z97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AA94:AA97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AB94:AB97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AC94:AC97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AD94:AD97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(S98:AD98)","v":0},{"$f":"SUM(AF94:AF97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AG94:AG97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AH94:AH97)*IF(Naemi!$C$15=1,1+Naemi!$C$51,1)","v":0}]
[]
[null,"Kostnaðarliður no 3"]
[]
[null,"Liður 1",null,null,"á mán",{"$f":"+$D102","v":0},{"$f":"+$D102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F102:Q102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S102:AD102)","v":0},{"$f":"+$D102*12","v":0},{"$f":"+$D102*12","v":0},{"$f":"+$D102*12","v":0}]
[null,"Liður 2",null,null,"á mán",{"$f":"+$D103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F103:Q103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S103:AD103)","v":0},{"$f":"+$D103*12","v":0},0,0]
[null,"Liður 3",null,null,"á mán",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F104:Q104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S104:AD104)","v":0},0,0,0]
[null,"Liður 4",null,null,"á mán",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F105:Q105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S105:AD105)","v":0},0,0,0]
[null,"Samtals",8,null,null,{"$f":"SUM(F102:F105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(G102:G105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(H102:H105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(I102:I105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(J102:J105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(K102:K105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(L102:L105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(M102:M105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(N102:N105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(O102:O105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(P102:P105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Q102:Q105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(F106:Q106)","v":0},{"$f":"SUM(S102:S105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(T102:T105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(U102:U105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(V102:V105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(W102:W105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(X102:X105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Y102:Y105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Z102:Z105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AA102:AA105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AB102:AB105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AC102:AC105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AD102:AD105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(S106:AD106)","v":0},{"$f":"SUM(AF102:AF105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AG102:AG105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AH102:AH105)*IF(Naemi!$C$16=1,1+Naemi!$C$51,1)","v":0}]
[]
[null,"Kostnaðarliður no 4"]
[]
[null,"Liður 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F110:Q110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S110:AD110)","v":0}]
[null,"Liður 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F111:Q111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S111:AD111)","v":0}]
[null,"Liður 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F112:Q112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S112:AD112)","v":0}]
[null,"Liður 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:Q113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S113:AD113)","v":0}]
[null,"Samtals",9,null,null,{"$f":"SUM(F110:F113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(G110:G113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(H110:H113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(I110:I113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(J110:J113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(K110:K113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(L110:L113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(M110:M113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(N110:N113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(O110:O113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(P110:P113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Q110:Q113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(F114:Q114)","v":0},{"$f":"SUM(S110:S113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(T110:T113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(U110:U113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(V110:V113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(W110:W113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(X110:X113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Y110:Y113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(Z110:Z113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AA110:AA113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AB110:AB113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AC110:AC113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AD110:AD113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(S114:AD114)","v":0},{"$f":"SUM(AF110:AF113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AG110:AG113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0},{"$f":"SUM(AH110:AH113)*IF(Naemi!$C$17=1,1+Naemi!$C$51,1)","v":0}]
[]
[]
[null,"Samtals kostnaður",null,null,null,{"$f":"SUM(F98,F90,F106,F114,F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F117:Q117)","v":0},{"$f":"SUM(S98,S90,S106,S114,S74)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S117:AD117)","v":0},{"$f":"SUM(AF98,AF90,AF106,AF114,AF74)","v":0},{"$f":"SUM(AG98,AG90,AG106,AG114,AG74)","v":0},{"$f":"SUM(AH98,AH90,AH106,AH114,AH74)","v":0}]
[]
[]
[null,"Framlegð fyrir vexti, afskriftir og skatta",null,null,null,{"$f":"F63-F117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F120:Q120)","v":0},{"$f":"S63-S117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S120:AD120)","v":0},{"$f":"AF63-AF117","v":0},{"$f":"AG63-AG117","v":0},{"$f":"AH63-AH117","v":0}]

{"sheet":"Fyrningar","index":4,"n_rows":53,"n_cols":38,"rows_kept":53,"cut":false,"hidden":false,"merged":[[44,0,44,1],[4,0,4,1],[14,0,14,1],[24,0,24,1],[34,0,34,1]]}
[{"$f":"+Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[null,null,"Afskrifta\n% pr. ár","Niðurlags-\nhlutfall","Fyrninga-\nflokkur","Fyrning reiknuð út frá","Skýr.",null,{"$f":"+Efnahagur!G3","v":"Árið\n2015"},{"$f":"+Efnahagur!H3","v":"Jan\n2016"},{"$f":"+Efnahagur!I3","v":"Feb\n2016"},{"$f":"+Efnahagur!J3","v":"Mar\n2016"},{"$f":"+Efnahagur!K3","v":"Apr\n2016"},{"$f":"+Efnahagur!L3","v":"Maí\n2016"},{"$f":"+Efnahagur!M3","v":"Jún\n2016"},{"$f":"+Efnahagur!N3","v":"Júl\n2016"},{"$f":"+Efnahagur!O3","v":"Ágú\n2016"},{"$f":"+Efnahagur!P3","v":"Sep\n2016"},{"$f":"+Efnahagur!Q3","v":"Okt\n2016"},{"$f":"+Efnahagur!R3","v":"Nóv\n2016"},{"$f":"+Efnahagur!S3","v":"Des\n2016"},{"$f":"+Efnahagur!T3","v":"Árið\n2016"},{"$f":"+Efnahagur!U3","v":"Jan\n2017"},{"$f":"+Efnahagur!V3","v":"Feb\n2017"},{"$f":"+Efnahagur!W3","v":"Mar\n2017"},{"$f":"+Efnahagur!X3","v":"Apr\n2017"},{"$f":"+Efnahagur!Y3","v":"Maí\n2017"},{"$f":"+Efnahagur!Z3","v":"Jún\n2017"},{"$f":"+Efnahagur!AA3","v":"Júl\n2017"},{"$f":"+Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"+Efnahagur!AC3","v":"Sep\n2017"},{"$f":"+Efnahagur!AD3","v":"Okt\n2017"},{"$f":"+Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"+Efnahagur!AF3","v":"Des\n2017"},{"$f":"+Efnahagur!AG3","v":"Árið\n2017"},{"$f":"+Efnahagur!AH3","v":"Árið\n2018"},{"$f":"+Efnahagur!AI3","v":"Árið\n2019"},{"$f":"+Efnahagur!AJ3","v":"Árið\n2020"}]
[]
["Skrifið inn heiti á eign / eignarflokki hér"]
[]
[null,"Grunnforsendur",0,0.1,"Fyrningaflokkur 1","Stofnverðmæti",{"$f":"INDEX(Forsendur!$C$99:$C$102,MATCH($E7,Fyrningaflokkur,0))","v":16}]
[null,"Keyptar eignir",null,null,null,null,{"$f":"G7&\"_2\"","v":"16_2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J8:U8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:AH8)","v":0}]
[null,"Seldar eignir",null,null,null,null,{"$f":"G7&\"_3\"","v":"16_3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:U9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W9:AH9)","v":0}]
[null,"Stofnverð",null,null,null,null,{"$f":"G7&\"_4\"","v":"16_4"},null,null,{"$f":"+IF(SUM($I9:I9)<>0,0,IF(J9<>0,0,I10+J8-J9))","v":0},{"$f":"+IF(SUM($I9:J9)<>0,0,IF(K9<>0,0,J10+K8-K9))","v":0},{"$f":"+IF(SUM($I9:K9)<>0,0,IF(L9<>0,0,K10+L8-L9))","v":0},{"$f":"+IF(SUM($I9:L9)<>0,0,IF(M9<>0,0,L10+M8-M9))","v":0},{"$f":"+IF(SUM($I9:M9)<>0,0,IF(N9<>0,0,M10+N8-N9))","v":0},{"$f":"+IF(SUM($I9:N9)<>0,0,IF(O9<>0,0,N10+O8-O9))","v":0},{"$f":"+IF(SUM($I9:O9)<>0,0,IF(P9<>0,0,O10+P8-P9))","v":0},{"$f":"+IF(SUM($I9:P9)<>0,0,IF(Q9<>0,0,P10+Q8-Q9))","v":0},{"$f":"+IF(SUM($I9:Q9)<>0,0,IF(R9<>0,0,Q10+R8-R9))","v":0},{"$f":"+IF(SUM($I9:R9)<>0,0,IF(S9<>0,0,R10+S8-S9))","v":0},{"$f":"+IF(SUM($I9:S9)<>0,0,IF(T9<>0,0,S10+T8-T9))","v":0},{"$f":"+IF(SUM($I9:T9)<>0,0,IF(U9<>0,0,T10+U8-U9))","v":0},{"$f":"+U10","v":0},{"$f":"+IF(SUM($I9:V9)<>0,0,IF(W9<>0,0,V10+W8-W9))","v":0},{"$f":"+IF(SUM($I9:W9)<>0,0,IF(X9<>0,0,W10+X8-X9))","v":0},{"$f":"+IF(SUM($I9:X9)<>0,0,IF(Y9<>0,0,X10+Y8-Y9))","v":0},{"$f":"+IF(SUM($I9:Y9)<>0,0,IF(Z9<>0,0,Y10+Z8-Z9))","v":0},{"$f":"+IF(SUM($I9:Z9)<>0,0,IF(AA9<>0,0,Z10+AA8-AA9))","v":0},{"$f":"+IF(SUM($I9:AA9)<>0,0,IF(AB9<>0,0,AA10+AB8-AB9))","v":0},{"$f":"+IF(SUM($I9:AB9)<>0,0,IF(AC9<>0,0,AB10+AC8-AC9))","v":0},{"$f":"+IF(SUM($I9:AC9)<>0,0,IF(AD9<>0,0,AC10+AD8-AD9))","v":0},{"$f":"+IF(SUM($I9:AD9)<>0,0,IF(AE9<>0,0,AD10+AE8-AE9))","v":0},{"$f":"+IF(SUM($I9:AE9)<>0,0,IF(AF9<>0,0,AE10+AF8-AF9))","v":0},{"$f":"+IF(SUM($I9:AF9)<>0,0,IF(AG9<>0,0,AF10+AG8-AG9))","v":0},{"$f":"+IF(SUM($I9:AG9)<>0,0,IF(AH9<>0,0,AG10+AH8-AH9))","v":0},{"$f":"+AH10","v":0},{"$f":"+IF(SUM($I9:AI9)<>0,0,IF(AJ9<>0,0,AI10+AJ8-AJ9))","v":0},{"$f":"+IF(SUM($I9:AJ9)<>0,0,IF(AK9<>0,0,AJ10+AK8-AK9))","v":0},{"$f":"+IF(SUM($I9:AK9)<>0,0,IF(AL9<>0,0,AK10+AL8-AL9))","v":0}]
[null,"Fyrning",null,null,null,null,{"$f":"Arsreikningur!$E$25","v":10},null,null,{"$f":"+IF(SUM($I9:J9)<>0,0,IF((I12+J8)-IF($F7=\"Bókfært verðmæti\",(I12+J8)*$C7/12,(J10)*$C7/12)<I10*$D$7,I12-I10*$D$7,IF($F7=\"Bókfært verðmæti\",(I12+J8)*$C7/12,(J10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:K9)<>0,0,IF((J12+K8)-IF($F7=\"Bókfært verðmæti\",(J12+K8)*$C7/12,(K10)*$C7/12)<J10*$D$7,J12-J10*$D$7,IF($F7=\"Bókfært verðmæti\",(J12+K8)*$C7/12,(K10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:L9)<>0,0,IF((K12+L8)-IF($F7=\"Bókfært verðmæti\",(K12+L8)*$C7/12,(L10)*$C7/12)<K10*$D$7,K12-K10*$D$7,IF($F7=\"Bókfært verðmæti\",(K12+L8)*$C7/12,(L10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:M9)<>0,0,IF((L12+M8)-IF($F7=\"Bókfært verðmæti\",(L12+M8)*$C7/12,(M10)*$C7/12)<L10*$D$7,L12-L10*$D$7,IF($F7=\"Bókfært verðmæti\",(L12+M8)*$C7/12,(M10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:N9)<>0,0,IF((M12+N8)-IF($F7=\"Bókfært verðmæti\",(M12+N8)*$C7/12,(N10)*$C7/12)<M10*$D$7,M12-M10*$D$7,IF($F7=\"Bókfært verðmæti\",(M12+N8)*$C7/12,(N10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:O9)<>0,0,IF((N12+O8)-IF($F7=\"Bókfært verðmæti\",(N12+O8)*$C7/12,(O10)*$C7/12)<N10*$D$7,N12-N10*$D$7,IF($F7=\"Bókfært verðmæti\",(N12+O8)*$C7/12,(O10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:P9)<>0,0,IF((O12+P8)-IF($F7=\"Bókfært verðmæti\",(O12+P8)*$C7/12,(P10)*$C7/12)<O10*$D$7,O12-O10*$D$7,IF($F7=\"Bókfært verðmæti\",(O12+P8)*$C7/12,(P10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:Q9)<>0,0,IF((P12+Q8)-IF($F7=\"Bókfært verðmæti\",(P12+Q8)*$C7/12,(Q10)*$C7/12)<P10*$D$7,P12-P10*$D$7,IF($F7=\"Bókfært verðmæti\",(P12+Q8)*$C7/12,(Q10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:R9)<>0,0,IF((Q12+R8)-IF($F7=\"Bókfært verðmæti\",(Q12+R8)*$C7/12,(R10)*$C7/12)<Q10*$D$7,Q12-Q10*$D$7,IF($F7=\"Bókfært verðmæti\",(Q12+R8)*$C7/12,(R10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:S9)<>0,0,IF((R12+S8)-IF($F7=\"Bókfært verðmæti\",(R12+S8)*$C7/12,(S10)*$C7/12)<R10*$D$7,R12-R10*$D$7,IF($F7=\"Bókfært verðmæti\",(R12+S8)*$C7/12,(S10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:T9)<>0,0,IF((S12+T8)-IF($F7=\"Bókfært verðmæti\",(S12+T8)*$C7/12,(T10)*$C7/12)<S10*$D$7,S12-S10*$D$7,IF($F7=\"Bókfært verðmæti\",(S12+T8)*$C7/12,(T10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:U9)<>0,0,IF((T12+U8)-IF($F7=\"Bókfært verðmæti\",(T12+U8)*$C7/12,(U10)*$C7/12)<T10*$D$7,T12-T10*$D$7,IF($F7=\"Bókfært verðmæti\",(T12+U8)*$C7/12,(U10)*$C7/12)))","v":0},{"$f":"SUM(J11:U11)","v":0},{"$f":"+IF(SUM($I9:W9)<>0,0,IF((V12+W8)-IF($F7=\"Bókfært verðmæti\",(V12+W8)*$C7/12,(W10)*$C7/12)<V10*$D$7,V12-V10*$D$7,IF($F7=\"Bókfært verðmæti\",(V12+W8)*$C7/12,(W10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:X9)<>0,0,IF((W12+X8)-IF($F7=\"Bókfært verðmæti\",(W12+X8)*$C7/12,(X10)*$C7/12)<W10*$D$7,W12-W10*$D$7,IF($F7=\"Bókfært verðmæti\",(W12+X8)*$C7/12,(X10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:Y9)<>0,0,IF((X12+Y8)-IF($F7=\"Bókfært verðmæti\",(X12+Y8)*$C7/12,(Y10)*$C7/12)<X10*$D$7,X12-X10*$D$7,IF($F7=\"Bókfært verðmæti\",(X12+Y8)*$C7/12,(Y10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:Z9)<>0,0,IF((Y12+Z8)-IF($F7=\"Bókfært verðmæti\",(Y12+Z8)*$C7/12,(Z10)*$C7/12)<Y10*$D$7,Y12-Y10*$D$7,IF($F7=\"Bókfært verðmæti\",(Y12+Z8)*$C7/12,(Z10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AA9)<>0,0,IF((Z12+AA8)-IF($F7=\"Bókfært verðmæti\",(Z12+AA8)*$C7/12,(AA10)*$C7/12)<Z10*$D$7,Z12-Z10*$D$7,IF($F7=\"Bókfært verðmæti\",(Z12+AA8)*$C7/12,(AA10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AB9)<>0,0,IF((AA12+AB8)-IF($F7=\"Bókfært verðmæti\",(AA12+AB8)*$C7/12,(AB10)*$C7/12)<AA10*$D$7,AA12-AA10*$D$7,IF($F7=\"Bókfært verðmæti\",(AA12+AB8)*$C7/12,(AB10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AC9)<>0,0,IF((AB12+AC8)-IF($F7=\"Bókfært verðmæti\",(AB12+AC8)*$C7/12,(AC10)*$C7/12)<AB10*$D$7,AB12-AB10*$D$7,IF($F7=\"Bókfært verðmæti\",(AB12+AC8)*$C7/12,(AC10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AD9)<>0,0,IF((AC12+AD8)-IF($F7=\"Bókfært verðmæti\",(AC12+AD8)*$C7/12,(AD10)*$C7/12)<AC10*$D$7,AC12-AC10*$D$7,IF($F7=\"Bókfært verðmæti\",(AC12+AD8)*$C7/12,(AD10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AE9)<>0,0,IF((AD12+AE8)-IF($F7=\"Bókfært verðmæti\",(AD12+AE8)*$C7/12,(AE10)*$C7/12)<AD10*$D$7,AD12-AD10*$D$7,IF($F7=\"Bókfært verðmæti\",(AD12+AE8)*$C7/12,(AE10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AF9)<>0,0,IF((AE12+AF8)-IF($F7=\"Bókfært verðmæti\",(AE12+AF8)*$C7/12,(AF10)*$C7/12)<AE10*$D$7,AE12-AE10*$D$7,IF($F7=\"Bókfært verðmæti\",(AE12+AF8)*$C7/12,(AF10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AG9)<>0,0,IF((AF12+AG8)-IF($F7=\"Bókfært verðmæti\",(AF12+AG8)*$C7/12,(AG10)*$C7/12)<AF10*$D$7,AF12-AF10*$D$7,IF($F7=\"Bókfært verðmæti\",(AF12+AG8)*$C7/12,(AG10)*$C7/12)))","v":0},{"$f":"+IF(SUM($I9:AH9)<>0,0,IF((AG12+AH8)-IF($F7=\"Bókfært verðmæti\",(AG12+AH8)*$C7/12,(AH10)*$C7/12)<AG10*$D$7,AG12-AG10*$D$7,IF($F7=\"Bókfært verðmæti\",(AG12+AH8)*$C7/12,(AH10)*$C7/12)))","v":0},{"$f":"SUM(W11:AH11)","v":0},{"$f":"+IF(SUM($I9:AJ9)<>0,0,IF((AI12+AJ8)-IF($F7=\"Bókfært verðmæti\",(AI12+AJ8)*$C7,(AJ10)*$C7)<AI10*$D$7,AI12-AI10*$D$7,IF($F7=\"Bókfært verðmæti\",(AI12+AJ8)*$C7,(AJ10)*$C7)))","v":0},{"$f":"+IF(SUM($I9:AK9)<>0,0,IF((AJ12+AK8)-IF($F7=\"Bókfært verðmæti\",(AJ12+AK8)*$C7,(AK10)*$C7)<AJ10*$D$7,AJ12-AJ10*$D$7,IF($F7=\"Bókfært verðmæti\",(AJ12+AK8)*$C7,(AK10)*$C7)))","v":0},{"$f":"+IF(SUM($I9:AL9)<>0,0,IF((AK12+AL8)-IF($F7=\"Bókfært verðmæti\",(AK12+AL8)*$C7,(AL10)*$C7)<AK10*$D$7,AK12-AK10*$D$7,IF($F7=\"Bókfært verðmæti\",(AK12+AL8)*$C7,(AL10)*$C7)))","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G7&\"_1\"","v":"16_1"},null,{"$f":"+I10-I11","v":0},{"$f":"+IF(SUM($I9:I9)<>0,0,IF(J9<>0,0,I12+J8-J11))","v":0},{"$f":"+IF(SUM($I9:J9)<>0,0,IF(K9<>0,0,J12+K8-K11))","v":0},{"$f":"+IF(SUM($I9:K9)<>0,0,IF(L9<>0,0,K12+L8-L11))","v":0},{"$f":"+IF(SUM($I9:L9)<>0,0,IF(M9<>0,0,L12+M8-M11))","v":0},{"$f":"+IF(SUM($I9:M9)<>0,0,IF(N9<>0,0,M12+N8-N11))","v":0},{"$f":"+IF(SUM($I9:N9)<>0,0,IF(O9<>0,0,N12+O8-O11))","v":0},{"$f":"+IF(SUM($I9:O9)<>0,0,IF(P9<>0,0,O12+P8-P11))","v":0},{"$f":"+IF(SUM($I9:P9)<>0,0,IF(Q9<>0,0,P12+Q8-Q11))","v":0},{"$f":"+IF(SUM($I9:Q9)<>0,0,IF(R9<>0,0,Q12+R8-R11))","v":0},{"$f":"+IF(SUM($I9:R9)<>0,0,IF(S9<>0,0,R12+S8-S11))","v":0},{"$f":"+IF(SUM($I9:S9)<>0,0,IF(T9<>0,0,S12+T8-T11))","v":0},{"$f":"+IF(SUM($I9:T9)<>0,0,IF(U9<>0,0,T12+U8-U11))","v":0},{"$f":"+U12","v":0},{"$f":"+IF(SUM($I9:V9)<>0,0,IF(W9<>0,0,V12+W8-W11))","v":0},{"$f":"+IF(SUM($I9:W9)<>0,0,IF(X9<>0,0,W12+X8-X11))","v":0},{"$f":"+IF(SUM($I9:X9)<>0,0,IF(Y9<>0,0,X12+Y8-Y11))","v":0},{"$f":"+IF(SUM($I9:Y9)<>0,0,IF(Z9<>0,0,Y12+Z8-Z11))","v":0},{"$f":"+IF(SUM($I9:Z9)<>0,0,IF(AA9<>0,0,Z12+AA8-AA11))","v":0},{"$f":"+IF(SUM($I9:AA9)<>0,0,IF(AB9<>0,0,AA12+AB8-AB11))","v":0},{"$f":"+IF(SUM($I9:AB9)<>0,0,IF(AC9<>0,0,AB12+AC8-AC11))","v":0},{"$f":"+IF(SUM($I9:AC9)<>0,0,IF(AD9<>0,0,AC12+AD8-AD11))","v":0},{"$f":"+IF(SUM($I9:AD9)<>0,0,IF(AE9<>0,0,AD12+AE8-AE11))","v":0},{"$f":"+IF(SUM($I9:AE9)<>0,0,IF(AF9<>0,0,AE12+AF8-AF11))","v":0},{"$f":"+IF(SUM($I9:AF9)<>0,0,IF(AG9<>0,0,AF12+AG8-AG11))","v":0},{"$f":"+IF(SUM($I9:AG9)<>0,0,IF(AH9<>0,0,AG12+AH8-AH11))","v":0},{"$f":"+AH12","v":0},{"$f":"+IF(SUM($I9:AI9)<>0,0,IF(AJ9<>0,0,AI12+AJ8-AJ11))","v":0},{"$f":"+IF(SUM($I9:AJ9)<>0,0,IF(AK9<>0,0,AJ12+AK8-AK11))","v":0},{"$f":"+IF(SUM($I9:AK9)<>0,0,IF(AL9<>0,0,AK12+AL8-AL11))","v":0}]
[null,"Söluhagnaður (-tap)",null,null,null,null,{"$f":"Arsreikningur!$E$37","v":12},null,null,{"$f":"+IF(SUM($I9:I9)<>0,0,IF(J9<>0,J9-(I12),0))","v":0},{"$f":"+IF(SUM($I9:J9)<>0,0,IF(K9<>0,K9-(J12),0))","v":0},{"$f":"+IF(SUM($I9:K9)<>0,0,IF(L9<>0,L9-(K12),0))","v":0},{"$f":"+IF(SUM($I9:L9)<>0,0,IF(M9<>0,M9-(L12),0))","v":0},{"$f":"+IF(SUM($I9:M9)<>0,0,IF(N9<>0,N9-(M12),0))","v":0},{"$f":"+IF(SUM($I9:N9)<>0,0,IF(O9<>0,O9-(N12),0))","v":0},{"$f":"+IF(SUM($I9:O9)<>0,0,IF(P9<>0,P9-(O12),0))","v":0},{"$f":"+IF(SUM($I9:P9)<>0,0,IF(Q9<>0,Q9-(P12),0))","v":0},{"$f":"+IF(SUM($I9:Q9)<>0,0,IF(R9<>0,R9-(Q12),0))","v":0},{"$f":"+IF(SUM($I9:R9)<>0,0,IF(S9<>0,S9-(R12),0))","v":0},{"$f":"+IF(SUM($I9:S9)<>0,0,IF(T9<>0,T9-(S12),0))","v":0},{"$f":"+IF(SUM($I9:T9)<>0,0,IF(U9<>0,U9-(T12),0))","v":0},{"$f":"SUM(J13:U13)","v":0},{"$f":"+IF(SUM($I9:V9)<>0,0,IF(W9<>0,W9-(V12),0))","v":0},{"$f":"+IF(SUM($I9:W9)<>0,0,IF(X9<>0,X9-(W12),0))","v":0},{"$f":"+IF(SUM($I9:X9)<>0,0,IF(Y9<>0,Y9-(X12),0))","v":0},{"$f":"+IF(SUM($I9:Y9)<>0,0,IF(Z9<>0,Z9-(Y12),0))","v":0},{"$f":"+IF(SUM($I9:Z9)<>0,0,IF(AA9<>0,AA9-(Z12),0))","v":0},{"$f":"+IF(SUM($I9:AA9)<>0,0,IF(AB9<>0,AB9-(AA12),0))","v":0},{"$f":"+IF(SUM($I9:AB9)<>0,0,IF(AC9<>0,AC9-(AB12),0))","v":0},{"$f":"+IF(SUM($I9:AC9)<>0,0,IF(AD9<>0,AD9-(AC12),0))","v":0},{"$f":"+IF(SUM($I9:AD9)<>0,0,IF(AE9<>0,AE9-(AD12),0))","v":0},{"$f":"+IF(SUM($I9:AE9)<>0,0,IF(AF9<>0,AF9-(AE12),0))","v":0},{"$f":"+IF(SUM($I9:AF9)<>0,0,IF(AG9<>0,AG9-(AF12),0))","v":0},{"$f":"+IF(SUM($I9:AG9)<>0,0,IF(AH9<>0,AH9-(AG12),0))","v":0},{"$f":"SUM(W13:AH13)","v":0},{"$f":"+IF(SUM($I9:AI9)<>0,0,IF(AJ9<>0,AJ9-(AI12),0))","v":0},{"$f":"+IF(SUM($I9:AJ9)<>0,0,IF(AK9<>0,AK9-(AJ12),0))","v":0},{"$f":"+IF(SUM($I9:AK9)<>0,0,IF(AL9<>0,AL9-(AK12),0))","v":0}]
[]
["Skrifið inn heiti á eign / eignarflokki hér"]
[]
[null,"Grunnforsendur",0,0.1,"Fyrningaflokkur 1","Stofnverðmæti",{"$f":"INDEX(Forsendur!$C$99:$C$102,MATCH($E17,Fyrningaflokkur,0))","v":16}]
[null,"Keyptar eignir",null,null,null,null,{"$f":"G17&\"_2\"","v":"16_2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J18:U18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W18:AH18)","v":0}]
[null,"Seldar eignir",null,null,null,null,{"$f":"G17&\"_3\"","v":"16_3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J19:U19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W19:AH19)","v":0}]
[null,"Stofnverð",null,null,null,null,{"$f":"G17&\"_4\"","v":"16_4"},null,null,{"$f":"+IF(SUM($I19:I19)<>0,0,IF(J19<>0,0,I20+J18-J19))","v":0},{"$f":"+IF(SUM($I19:J19)<>0,0,IF(K19<>0,0,J20+K18-K19))","v":0},{"$f":"+IF(SUM($I19:K19)<>0,0,IF(L19<>0,0,K20+L18-L19))","v":0},{"$f":"+IF(SUM($I19:L19)<>0,0,IF(M19<>0,0,L20+M18-M19))","v":0},{"$f":"+IF(SUM($I19:M19)<>0,0,IF(N19<>0,0,M20+N18-N19))","v":0},{"$f":"+IF(SUM($I19:N19)<>0,0,IF(O19<>0,0,N20+O18-O19))","v":0},{"$f":"+IF(SUM($I19:O19)<>0,0,IF(P19<>0,0,O20+P18-P19))","v":0},{"$f":"+IF(SUM($I19:P19)<>0,0,IF(Q19<>0,0,P20+Q18-Q19))","v":0},{"$f":"+IF(SUM($I19:Q19)<>0,0,IF(R19<>0,0,Q20+R18-R19))","v":0},{"$f":"+IF(SUM($I19:R19)<>0,0,IF(S19<>0,0,R20+S18-S19))","v":0},{"$f":"+IF(SUM($I19:S19)<>0,0,IF(T19<>0,0,S20+T18-T19))","v":0},{"$f":"+IF(SUM($I19:T19)<>0,0,IF(U19<>0,0,T20+U18-U19))","v":0},{"$f":"+U20","v":0},{"$f":"+IF(SUM($I19:V19)<>0,0,IF(W19<>0,0,V20+W18-W19))","v":0},{"$f":"+IF(SUM($I19:W19)<>0,0,IF(X19<>0,0,W20+X18-X19))","v":0},{"$f":"+IF(SUM($I19:X19)<>0,0,IF(Y19<>0,0,X20+Y18-Y19))","v":0},{"$f":"+IF(SUM($I19:Y19)<>0,0,IF(Z19<>0,0,Y20+Z18-Z19))","v":0},{"$f":"+IF(SUM($I19:Z19)<>0,0,IF(AA19<>0,0,Z20+AA18-AA19))","v":0},{"$f":"+IF(SUM($I19:AA19)<>0,0,IF(AB19<>0,0,AA20+AB18-AB19))","v":0},{"$f":"+IF(SUM($I19:AB19)<>0,0,IF(AC19<>0,0,AB20+AC18-AC19))","v":0},{"$f":"+IF(SUM($I19:AC19)<>0,0,IF(AD19<>0,0,AC20+AD18-AD19))","v":0},{"$f":"+IF(SUM($I19:AD19)<>0,0,IF(AE19<>0,0,AD20+AE18-AE19))","v":0},{"$f":"+IF(SUM($I19:AE19)<>0,0,IF(AF19<>0,0,AE20+AF18-AF19))","v":0},{"$f":"+IF(SUM($I19:AF19)<>0,0,IF(AG19<>0,0,AF20+AG18-AG19))","v":0},{"$f":"+IF(SUM($I19:AG19)<>0,0,IF(AH19<>0,0,AG20+AH18-AH19))","v":0},{"$f":"+AH20","v":0},{"$f":"+IF(SUM($I19:AI19)<>0,0,IF(AJ19<>0,0,AI20+AJ18-AJ19))","v":0},{"$f":"+IF(SUM($I19:AJ19)<>0,0,IF(AK19<>0,0,AJ20+AK18-AK19))","v":0},{"$f":"+IF(SUM($I19:AK19)<>0,0,IF(AL19<>0,0,AK20+AL18-AL19))","v":0}]
[null,"Fyrning",null,null,null,null,{"$f":"Arsreikningur!$E$25","v":10},null,null,{"$f":"+IF(SUM($I19:J19)<>0,0,IF((I22+J18)-IF($F17=\"Bókfært verðmæti\",(I22+J18)*$C17/12,(J20)*$C17/12)<I20*$D$7,I22-I20*$D$7,IF($F17=\"Bókfært verðmæti\",(I22+J18)*$C17/12,(J20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:K19)<>0,0,IF((J22+K18)-IF($F17=\"Bókfært verðmæti\",(J22+K18)*$C17/12,(K20)*$C17/12)<J20*$D$7,J22-J20*$D$7,IF($F17=\"Bókfært verðmæti\",(J22+K18)*$C17/12,(K20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:L19)<>0,0,IF((K22+L18)-IF($F17=\"Bókfært verðmæti\",(K22+L18)*$C17/12,(L20)*$C17/12)<K20*$D$7,K22-K20*$D$7,IF($F17=\"Bókfært verðmæti\",(K22+L18)*$C17/12,(L20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:M19)<>0,0,IF((L22+M18)-IF($F17=\"Bókfært verðmæti\",(L22+M18)*$C17/12,(M20)*$C17/12)<L20*$D$7,L22-L20*$D$7,IF($F17=\"Bókfært verðmæti\",(L22+M18)*$C17/12,(M20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:N19)<>0,0,IF((M22+N18)-IF($F17=\"Bókfært verðmæti\",(M22+N18)*$C17/12,(N20)*$C17/12)<M20*$D$7,M22-M20*$D$7,IF($F17=\"Bókfært verðmæti\",(M22+N18)*$C17/12,(N20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:O19)<>0,0,IF((N22+O18)-IF($F17=\"Bókfært verðmæti\",(N22+O18)*$C17/12,(O20)*$C17/12)<N20*$D$7,N22-N20*$D$7,IF($F17=\"Bókfært verðmæti\",(N22+O18)*$C17/12,(O20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:P19)<>0,0,IF((O22+P18)-IF($F17=\"Bókfært verðmæti\",(O22+P18)*$C17/12,(P20)*$C17/12)<O20*$D$7,O22-O20*$D$7,IF($F17=\"Bókfært verðmæti\",(O22+P18)*$C17/12,(P20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:Q19)<>0,0,IF((P22+Q18)-IF($F17=\"Bókfært verðmæti\",(P22+Q18)*$C17/12,(Q20)*$C17/12)<P20*$D$7,P22-P20*$D$7,IF($F17=\"Bókfært verðmæti\",(P22+Q18)*$C17/12,(Q20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:R19)<>0,0,IF((Q22+R18)-IF($F17=\"Bókfært verðmæti\",(Q22+R18)*$C17/12,(R20)*$C17/12)<Q20*$D$7,Q22-Q20*$D$7,IF($F17=\"Bókfært verðmæti\",(Q22+R18)*$C17/12,(R20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:S19)<>0,0,IF((R22+S18)-IF($F17=\"Bókfært verðmæti\",(R22+S18)*$C17/12,(S20)*$C17/12)<R20*$D$7,R22-R20*$D$7,IF($F17=\"Bókfært verðmæti\",(R22+S18)*$C17/12,(S20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:T19)<>0,0,IF((S22+T18)-IF($F17=\"Bókfært verðmæti\",(S22+T18)*$C17/12,(T20)*$C17/12)<S20*$D$7,S22-S20*$D$7,IF($F17=\"Bókfært verðmæti\",(S22+T18)*$C17/12,(T20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:U19)<>0,0,IF((T22+U18)-IF($F17=\"Bókfært verðmæti\",(T22+U18)*$C17/12,(U20)*$C17/12)<T20*$D$7,T22-T20*$D$7,IF($F17=\"Bókfært verðmæti\",(T22+U18)*$C17/12,(U20)*$C17/12)))","v":0},{"$f":"SUM(J21:U21)","v":0},{"$f":"+IF(SUM($I19:W19)<>0,0,IF((V22+W18)-IF($F17=\"Bókfært verðmæti\",(V22+W18)*$C17/12,(W20)*$C17/12)<V20*$D$7,V22-V20*$D$7,IF($F17=\"Bókfært verðmæti\",(V22+W18)*$C17/12,(W20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:X19)<>0,0,IF((W22+X18)-IF($F17=\"Bókfært verðmæti\",(W22+X18)*$C17/12,(X20)*$C17/12)<W20*$D$7,W22-W20*$D$7,IF($F17=\"Bókfært verðmæti\",(W22+X18)*$C17/12,(X20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:Y19)<>0,0,IF((X22+Y18)-IF($F17=\"Bókfært verðmæti\",(X22+Y18)*$C17/12,(Y20)*$C17/12)<X20*$D$7,X22-X20*$D$7,IF($F17=\"Bókfært verðmæti\",(X22+Y18)*$C17/12,(Y20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:Z19)<>0,0,IF((Y22+Z18)-IF($F17=\"Bókfært verðmæti\",(Y22+Z18)*$C17/12,(Z20)*$C17/12)<Y20*$D$7,Y22-Y20*$D$7,IF($F17=\"Bókfært verðmæti\",(Y22+Z18)*$C17/12,(Z20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AA19)<>0,0,IF((Z22+AA18)-IF($F17=\"Bókfært verðmæti\",(Z22+AA18)*$C17/12,(AA20)*$C17/12)<Z20*$D$7,Z22-Z20*$D$7,IF($F17=\"Bókfært verðmæti\",(Z22+AA18)*$C17/12,(AA20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AB19)<>0,0,IF((AA22+AB18)-IF($F17=\"Bókfært verðmæti\",(AA22+AB18)*$C17/12,(AB20)*$C17/12)<AA20*$D$7,AA22-AA20*$D$7,IF($F17=\"Bókfært verðmæti\",(AA22+AB18)*$C17/12,(AB20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AC19)<>0,0,IF((AB22+AC18)-IF($F17=\"Bókfært verðmæti\",(AB22+AC18)*$C17/12,(AC20)*$C17/12)<AB20*$D$7,AB22-AB20*$D$7,IF($F17=\"Bókfært verðmæti\",(AB22+AC18)*$C17/12,(AC20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AD19)<>0,0,IF((AC22+AD18)-IF($F17=\"Bókfært verðmæti\",(AC22+AD18)*$C17/12,(AD20)*$C17/12)<AC20*$D$7,AC22-AC20*$D$7,IF($F17=\"Bókfært verðmæti\",(AC22+AD18)*$C17/12,(AD20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AE19)<>0,0,IF((AD22+AE18)-IF($F17=\"Bókfært verðmæti\",(AD22+AE18)*$C17/12,(AE20)*$C17/12)<AD20*$D$7,AD22-AD20*$D$7,IF($F17=\"Bókfært verðmæti\",(AD22+AE18)*$C17/12,(AE20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AF19)<>0,0,IF((AE22+AF18)-IF($F17=\"Bókfært verðmæti\",(AE22+AF18)*$C17/12,(AF20)*$C17/12)<AE20*$D$7,AE22-AE20*$D$7,IF($F17=\"Bókfært verðmæti\",(AE22+AF18)*$C17/12,(AF20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AG19)<>0,0,IF((AF22+AG18)-IF($F17=\"Bókfært verðmæti\",(AF22+AG18)*$C17/12,(AG20)*$C17/12)<AF20*$D$7,AF22-AF20*$D$7,IF($F17=\"Bókfært verðmæti\",(AF22+AG18)*$C17/12,(AG20)*$C17/12)))","v":0},{"$f":"+IF(SUM($I19:AH19)<>0,0,IF((AG22+AH18)-IF($F17=\"Bókfært verðmæti\",(AG22+AH18)*$C17/12,(AH20)*$C17/12)<AG20*$D$7,AG22-AG20*$D$7,IF($F17=\"Bókfært verðmæti\",(AG22+AH18)*$C17/12,(AH20)*$C17/12)))","v":0},{"$f":"SUM(W21:AH21)","v":0},{"$f":"+IF(SUM($I19:AJ19)<>0,0,IF((AI22+AJ18)-IF($F17=\"Bókfært verðmæti\",(AI22+AJ18)*$C17,(AJ20)*$C17)<AI20*$D$7,AI22-AI20*$D$7,IF($F17=\"Bókfært verðmæti\",(AI22+AJ18)*$C17,(AJ20)*$C17)))","v":0},{"$f":"+IF(SUM($I19:AK19)<>0,0,IF((AJ22+AK18)-IF($F17=\"Bókfært verðmæti\",(AJ22+AK18)*$C17,(AK20)*$C17)<AJ20*$D$7,AJ22-AJ20*$D$7,IF($F17=\"Bókfært verðmæti\",(AJ22+AK18)*$C17,(AK20)*$C17)))","v":0},{"$f":"+IF(SUM($I19:AL19)<>0,0,IF((AK22+AL18)-IF($F17=\"Bókfært verðmæti\",(AK22+AL18)*$C17,(AL20)*$C17)<AK20*$D$7,AK22-AK20*$D$7,IF($F17=\"Bókfært verðmæti\",(AK22+AL18)*$C17,(AL20)*$C17)))","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G17&\"_1\"","v":"16_1"},null,{"$f":"+I20-I21","v":0},{"$f":"+IF(SUM($I19:I19)<>0,0,IF(J19<>0,0,I22+J18-J21))","v":0},{"$f":"+IF(SUM($I19:J19)<>0,0,IF(K19<>0,0,J22+K18-K21))","v":0},{"$f":"+IF(SUM($I19:K19)<>0,0,IF(L19<>0,0,K22+L18-L21))","v":0},{"$f":"+IF(SUM($I19:L19)<>0,0,IF(M19<>0,0,L22+M18-M21))","v":0},{"$f":"+IF(SUM($I19:M19)<>0,0,IF(N19<>0,0,M22+N18-N21))","v":0},{"$f":"+IF(SUM($I19:N19)<>0,0,IF(O19<>0,0,N22+O18-O21))","v":0},{"$f":"+IF(SUM($I19:O19)<>0,0,IF(P19<>0,0,O22+P18-P21))","v":0},{"$f":"+IF(SUM($I19:P19)<>0,0,IF(Q19<>0,0,P22+Q18-Q21))","v":0},{"$f":"+IF(SUM($I19:Q19)<>0,0,IF(R19<>0,0,Q22+R18-R21))","v":0},{"$f":"+IF(SUM($I19:R19)<>0,0,IF(S19<>0,0,R22+S18-S21))","v":0},{"$f":"+IF(SUM($I19:S19)<>0,0,IF(T19<>0,0,S22+T18-T21))","v":0},{"$f":"+IF(SUM($I19:T19)<>0,0,IF(U19<>0,0,T22+U18-U21))","v":0},{"$f":"+U22","v":0},{"$f":"+IF(SUM($I19:V19)<>0,0,IF(W19<>0,0,V22+W18-W21))","v":0},{"$f":"+IF(SUM($I19:W19)<>0,0,IF(X19<>0,0,W22+X18-X21))","v":0},{"$f":"+IF(SUM($I19:X19)<>0,0,IF(Y19<>0,0,X22+Y18-Y21))","v":0},{"$f":"+IF(SUM($I19:Y19)<>0,0,IF(Z19<>0,0,Y22+Z18-Z21))","v":0},{"$f":"+IF(SUM($I19:Z19)<>0,0,IF(AA19<>0,0,Z22+AA18-AA21))","v":0},{"$f":"+IF(SUM($I19:AA19)<>0,0,IF(AB19<>0,0,AA22+AB18-AB21))","v":0},{"$f":"+IF(SUM($I19:AB19)<>0,0,IF(AC19<>0,0,AB22+AC18-AC21))","v":0},{"$f":"+IF(SUM($I19:AC19)<>0,0,IF(AD19<>0,0,AC22+AD18-AD21))","v":0},{"$f":"+IF(SUM($I19:AD19)<>0,0,IF(AE19<>0,0,AD22+AE18-AE21))","v":0},{"$f":"+IF(SUM($I19:AE19)<>0,0,IF(AF19<>0,0,AE22+AF18-AF21))","v":0},{"$f":"+IF(SUM($I19:AF19)<>0,0,IF(AG19<>0,0,AF22+AG18-AG21))","v":0},{"$f":"+IF(SUM($I19:AG19)<>0,0,IF(AH19<>0,0,AG22+AH18-AH21))","v":0},{"$f":"+AH22","v":0},{"$f":"+IF(SUM($I19:AI19)<>0,0,IF(AJ19<>0,0,AI22+AJ18-AJ21))","v":0},{"$f":"+IF(SUM($I19:AJ19)<>0,0,IF(AK19<>0,0,AJ22+AK18-AK21))","v":0},{"$f":"+IF(SUM($I19:AK19)<>0,0,IF(AL19<>0,0,AK22+AL18-AL21))","v":0}]
[null,"Söluhagnaður (-tap)",null,null,null,null,{"$f":"Arsreikningur!$E$37","v":12},null,null,{"$f":"+IF(SUM($I19:I19)<>0,0,IF(J19<>0,J19-(I22),0))","v":0},{"$f":"+IF(SUM($I19:J19)<>0,0,IF(K19<>0,K19-(J22),0))","v":0},{"$f":"+IF(SUM($I19:K19)<>0,0,IF(L19<>0,L19-(K22),0))","v":0},{"$f":"+IF(SUM($I19:L19)<>0,0,IF(M19<>0,M19-(L22),0))","v":0},{"$f":"+IF(SUM($I19:M19)<>0,0,IF(N19<>0,N19-(M22),0))","v":0},{"$f":"+IF(SUM($I19:N19)<>0,0,IF(O19<>0,O19-(N22),0))","v":0},{"$f":"+IF(SUM($I19:O19)<>0,0,IF(P19<>0,P19-(O22),0))","v":0},{"$f":"+IF(SUM($I19:P19)<>0,0,IF(Q19<>0,Q19-(P22),0))","v":0},{"$f":"+IF(SUM($I19:Q19)<>0,0,IF(R19<>0,R19-(Q22),0))","v":0},{"$f":"+IF(SUM($I19:R19)<>0,0,IF(S19<>0,S19-(R22),0))","v":0},{"$f":"+IF(SUM($I19:S19)<>0,0,IF(T19<>0,T19-(S22),0))","v":0},{"$f":"+IF(SUM($I19:T19)<>0,0,IF(U19<>0,U19-(T22),0))","v":0},{"$f":"SUM(J23:U23)","v":0},{"$f":"+IF(SUM($I19:V19)<>0,0,IF(W19<>0,W19-(V22),0))","v":0},{"$f":"+IF(SUM($I19:W19)<>0,0,IF(X19<>0,X19-(W22),0))","v":0},{"$f":"+IF(SUM($I19:X19)<>0,0,IF(Y19<>0,Y19-(X22),0))","v":0},{"$f":"+IF(SUM($I19:Y19)<>0,0,IF(Z19<>0,Z19-(Y22),0))","v":0},{"$f":"+IF(SUM($I19:Z19)<>0,0,IF(AA19<>0,AA19-(Z22),0))","v":0},{"$f":"+IF(SUM($I19:AA19)<>0,0,IF(AB19<>0,AB19-(AA22),0))","v":0},{"$f":"+IF(SUM($I19:AB19)<>0,0,IF(AC19<>0,AC19-(AB22),0))","v":0},{"$f":"+IF(SUM($I19:AC19)<>0,0,IF(AD19<>0,AD19-(AC22),0))","v":0},{"$f":"+IF(SUM($I19:AD19)<>0,0,IF(AE19<>0,AE19-(AD22),0))","v":0},{"$f":"+IF(SUM($I19:AE19)<>0,0,IF(AF19<>0,AF19-(AE22),0))","v":0},{"$f":"+IF(SUM($I19:AF19)<>0,0,IF(AG19<>0,AG19-(AF22),0))","v":0},{"$f":"+IF(SUM($I19:AG19)<>0,0,IF(AH19<>0,AH19-(AG22),0))","v":0},{"$f":"SUM(W23:AH23)","v":0},{"$f":"+IF(SUM($I19:AI19)<>0,0,IF(AJ19<>0,AJ19-(AI22),0))","v":0},{"$f":"+IF(SUM($I19:AJ19)<>0,0,IF(AK19<>0,AK19-(AJ22),0))","v":0},{"$f":"+IF(SUM($I19:AK19)<>0,0,IF(AL19<>0,AL19-(AK22),0))","v":0}]
[]
["Skrifið inn heiti á eign / eignarflokki hér"]
[]
[null,"Grunnforsendur",0,0.1,"Fyrningaflokkur 1","Stofnverðmæti",{"$f":"INDEX(Forsendur!$C$99:$C$102,MATCH($E27,Fyrningaflokkur,0))","v":16}]
[null,"Keyptar eignir",null,null,null,null,{"$f":"G27&\"_2\"","v":"16_2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J28:U28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W28:AH28)","v":0}]
[null,"Seldar eignir",null,null,null,null,{"$f":"G27&\"_3\"","v":"16_3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J29:U29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W29:AH29)","v":0}]
[null,"Stofnverð",null,null,null,null,{"$f":"G27&\"_4\"","v":"16_4"},null,null,{"$f":"+IF(SUM($I29:I29)<>0,0,IF(J29<>0,0,I30+J28-J29))","v":0},{"$f":"+IF(SUM($I29:J29)<>0,0,IF(K29<>0,0,J30+K28-K29))","v":0},{"$f":"+IF(SUM($I29:K29)<>0,0,IF(L29<>0,0,K30+L28-L29))","v":0},{"$f":"+IF(SUM($I29:L29)<>0,0,IF(M29<>0,0,L30+M28-M29))","v":0},{"$f":"+IF(SUM($I29:M29)<>0,0,IF(N29<>0,0,M30+N28-N29))","v":0},{"$f":"+IF(SUM($I29:N29)<>0,0,IF(O29<>0,0,N30+O28-O29))","v":0},{"$f":"+IF(SUM($I29:O29)<>0,0,IF(P29<>0,0,O30+P28-P29))","v":0},{"$f":"+IF(SUM($I29:P29)<>0,0,IF(Q29<>0,0,P30+Q28-Q29))","v":0},{"$f":"+IF(SUM($I29:Q29)<>0,0,IF(R29<>0,0,Q30+R28-R29))","v":0},{"$f":"+IF(SUM($I29:R29)<>0,0,IF(S29<>0,0,R30+S28-S29))","v":0},{"$f":"+IF(SUM($I29:S29)<>0,0,IF(T29<>0,0,S30+T28-T29))","v":0},{"$f":"+IF(SUM($I29:T29)<>0,0,IF(U29<>0,0,T30+U28-U29))","v":0},{"$f":"+U30","v":0},{"$f":"+IF(SUM($I29:V29)<>0,0,IF(W29<>0,0,V30+W28-W29))","v":0},{"$f":"+IF(SUM($I29:W29)<>0,0,IF(X29<>0,0,W30+X28-X29))","v":0},{"$f":"+IF(SUM($I29:X29)<>0,0,IF(Y29<>0,0,X30+Y28-Y29))","v":0},{"$f":"+IF(SUM($I29:Y29)<>0,0,IF(Z29<>0,0,Y30+Z28-Z29))","v":0},{"$f":"+IF(SUM($I29:Z29)<>0,0,IF(AA29<>0,0,Z30+AA28-AA29))","v":0},{"$f":"+IF(SUM($I29:AA29)<>0,0,IF(AB29<>0,0,AA30+AB28-AB29))","v":0},{"$f":"+IF(SUM($I29:AB29)<>0,0,IF(AC29<>0,0,AB30+AC28-AC29))","v":0},{"$f":"+IF(SUM($I29:AC29)<>0,0,IF(AD29<>0,0,AC30+AD28-AD29))","v":0},{"$f":"+IF(SUM($I29:AD29)<>0,0,IF(AE29<>0,0,AD30+AE28-AE29))","v":0},{"$f":"+IF(SUM($I29:AE29)<>0,0,IF(AF29<>0,0,AE30+AF28-AF29))","v":0},{"$f":"+IF(SUM($I29:AF29)<>0,0,IF(AG29<>0,0,AF30+AG28-AG29))","v":0},{"$f":"+IF(SUM($I29:AG29)<>0,0,IF(AH29<>0,0,AG30+AH28-AH29))","v":0},{"$f":"+AH30","v":0},{"$f":"+IF(SUM($I29:AI29)<>0,0,IF(AJ29<>0,0,AI30+AJ28-AJ29))","v":0},{"$f":"+IF(SUM($I29:AJ29)<>0,0,IF(AK29<>0,0,AJ30+AK28-AK29))","v":0},{"$f":"+IF(SUM($I29:AK29)<>0,0,IF(AL29<>0,0,AK30+AL28-AL29))","v":0}]
[null,"Fyrning",null,null,null,null,{"$f":"Arsreikningur!$E$25","v":10},null,null,{"$f":"+IF(SUM($I29:J29)<>0,0,IF((I32+J28)-IF($F27=\"Bókfært verðmæti\",(I32+J28)*$C27/12,(J30)*$C27/12)<I30*$D$7,I32-I30*$D$7,IF($F27=\"Bókfært verðmæti\",(I32+J28)*$C27/12,(J30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:K29)<>0,0,IF((J32+K28)-IF($F27=\"Bókfært verðmæti\",(J32+K28)*$C27/12,(K30)*$C27/12)<J30*$D$7,J32-J30*$D$7,IF($F27=\"Bókfært verðmæti\",(J32+K28)*$C27/12,(K30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:L29)<>0,0,IF((K32+L28)-IF($F27=\"Bókfært verðmæti\",(K32+L28)*$C27/12,(L30)*$C27/12)<K30*$D$7,K32-K30*$D$7,IF($F27=\"Bókfært verðmæti\",(K32+L28)*$C27/12,(L30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:M29)<>0,0,IF((L32+M28)-IF($F27=\"Bókfært verðmæti\",(L32+M28)*$C27/12,(M30)*$C27/12)<L30*$D$7,L32-L30*$D$7,IF($F27=\"Bókfært verðmæti\",(L32+M28)*$C27/12,(M30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:N29)<>0,0,IF((M32+N28)-IF($F27=\"Bókfært verðmæti\",(M32+N28)*$C27/12,(N30)*$C27/12)<M30*$D$7,M32-M30*$D$7,IF($F27=\"Bókfært verðmæti\",(M32+N28)*$C27/12,(N30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:O29)<>0,0,IF((N32+O28)-IF($F27=\"Bókfært verðmæti\",(N32+O28)*$C27/12,(O30)*$C27/12)<N30*$D$7,N32-N30*$D$7,IF($F27=\"Bókfært verðmæti\",(N32+O28)*$C27/12,(O30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:P29)<>0,0,IF((O32+P28)-IF($F27=\"Bókfært verðmæti\",(O32+P28)*$C27/12,(P30)*$C27/12)<O30*$D$7,O32-O30*$D$7,IF($F27=\"Bókfært verðmæti\",(O32+P28)*$C27/12,(P30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:Q29)<>0,0,IF((P32+Q28)-IF($F27=\"Bókfært verðmæti\",(P32+Q28)*$C27/12,(Q30)*$C27/12)<P30*$D$7,P32-P30*$D$7,IF($F27=\"Bókfært verðmæti\",(P32+Q28)*$C27/12,(Q30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:R29)<>0,0,IF((Q32+R28)-IF($F27=\"Bókfært verðmæti\",(Q32+R28)*$C27/12,(R30)*$C27/12)<Q30*$D$7,Q32-Q30*$D$7,IF($F27=\"Bókfært verðmæti\",(Q32+R28)*$C27/12,(R30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:S29)<>0,0,IF((R32+S28)-IF($F27=\"Bókfært verðmæti\",(R32+S28)*$C27/12,(S30)*$C27/12)<R30*$D$7,R32-R30*$D$7,IF($F27=\"Bókfært verðmæti\",(R32+S28)*$C27/12,(S30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:T29)<>0,0,IF((S32+T28)-IF($F27=\"Bókfært verðmæti\",(S32+T28)*$C27/12,(T30)*$C27/12)<S30*$D$7,S32-S30*$D$7,IF($F27=\"Bókfært verðmæti\",(S32+T28)*$C27/12,(T30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:U29)<>0,0,IF((T32+U28)-IF($F27=\"Bókfært verðmæti\",(T32+U28)*$C27/12,(U30)*$C27/12)<T30*$D$7,T32-T30*$D$7,IF($F27=\"Bókfært verðmæti\",(T32+U28)*$C27/12,(U30)*$C27/12)))","v":0},{"$f":"SUM(J31:U31)","v":0},{"$f":"+IF(SUM($I29:W29)<>0,0,IF((V32+W28)-IF($F27=\"Bókfært verðmæti\",(V32+W28)*$C27/12,(W30)*$C27/12)<V30*$D$7,V32-V30*$D$7,IF($F27=\"Bókfært verðmæti\",(V32+W28)*$C27/12,(W30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:X29)<>0,0,IF((W32+X28)-IF($F27=\"Bókfært verðmæti\",(W32+X28)*$C27/12,(X30)*$C27/12)<W30*$D$7,W32-W30*$D$7,IF($F27=\"Bókfært verðmæti\",(W32+X28)*$C27/12,(X30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:Y29)<>0,0,IF((X32+Y28)-IF($F27=\"Bókfært verðmæti\",(X32+Y28)*$C27/12,(Y30)*$C27/12)<X30*$D$7,X32-X30*$D$7,IF($F27=\"Bókfært verðmæti\",(X32+Y28)*$C27/12,(Y30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:Z29)<>0,0,IF((Y32+Z28)-IF($F27=\"Bókfært verðmæti\",(Y32+Z28)*$C27/12,(Z30)*$C27/12)<Y30*$D$7,Y32-Y30*$D$7,IF($F27=\"Bókfært verðmæti\",(Y32+Z28)*$C27/12,(Z30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AA29)<>0,0,IF((Z32+AA28)-IF($F27=\"Bókfært verðmæti\",(Z32+AA28)*$C27/12,(AA30)*$C27/12)<Z30*$D$7,Z32-Z30*$D$7,IF($F27=\"Bókfært verðmæti\",(Z32+AA28)*$C27/12,(AA30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AB29)<>0,0,IF((AA32+AB28)-IF($F27=\"Bókfært verðmæti\",(AA32+AB28)*$C27/12,(AB30)*$C27/12)<AA30*$D$7,AA32-AA30*$D$7,IF($F27=\"Bókfært verðmæti\",(AA32+AB28)*$C27/12,(AB30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AC29)<>0,0,IF((AB32+AC28)-IF($F27=\"Bókfært verðmæti\",(AB32+AC28)*$C27/12,(AC30)*$C27/12)<AB30*$D$7,AB32-AB30*$D$7,IF($F27=\"Bókfært verðmæti\",(AB32+AC28)*$C27/12,(AC30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AD29)<>0,0,IF((AC32+AD28)-IF($F27=\"Bókfært verðmæti\",(AC32+AD28)*$C27/12,(AD30)*$C27/12)<AC30*$D$7,AC32-AC30*$D$7,IF($F27=\"Bókfært verðmæti\",(AC32+AD28)*$C27/12,(AD30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AE29)<>0,0,IF((AD32+AE28)-IF($F27=\"Bókfært verðmæti\",(AD32+AE28)*$C27/12,(AE30)*$C27/12)<AD30*$D$7,AD32-AD30*$D$7,IF($F27=\"Bókfært verðmæti\",(AD32+AE28)*$C27/12,(AE30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AF29)<>0,0,IF((AE32+AF28)-IF($F27=\"Bókfært verðmæti\",(AE32+AF28)*$C27/12,(AF30)*$C27/12)<AE30*$D$7,AE32-AE30*$D$7,IF($F27=\"Bókfært verðmæti\",(AE32+AF28)*$C27/12,(AF30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AG29)<>0,0,IF((AF32+AG28)-IF($F27=\"Bókfært verðmæti\",(AF32+AG28)*$C27/12,(AG30)*$C27/12)<AF30*$D$7,AF32-AF30*$D$7,IF($F27=\"Bókfært verðmæti\",(AF32+AG28)*$C27/12,(AG30)*$C27/12)))","v":0},{"$f":"+IF(SUM($I29:AH29)<>0,0,IF((AG32+AH28)-IF($F27=\"Bókfært verðmæti\",(AG32+AH28)*$C27/12,(AH30)*$C27/12)<AG30*$D$7,AG32-AG30*$D$7,IF($F27=\"Bókfært verðmæti\",(AG32+AH28)*$C27/12,(AH30)*$C27/12)))","v":0},{"$f":"SUM(W31:AH31)","v":0},{"$f":"+IF(SUM($I29:AJ29)<>0,0,IF((AI32+AJ28)-IF($F27=\"Bókfært verðmæti\",(AI32+AJ28)*$C27,(AJ30)*$C27)<AI30*$D$7,AI32-AI30*$D$7,IF($F27=\"Bókfært verðmæti\",(AI32+AJ28)*$C27,(AJ30)*$C27)))","v":0},{"$f":"+IF(SUM($I29:AK29)<>0,0,IF((AJ32+AK28)-IF($F27=\"Bókfært verðmæti\",(AJ32+AK28)*$C27,(AK30)*$C27)<AJ30*$D$7,AJ32-AJ30*$D$7,IF($F27=\"Bókfært verðmæti\",(AJ32+AK28)*$C27,(AK30)*$C27)))","v":0},{"$f":"+IF(SUM($I29:AL29)<>0,0,IF((AK32+AL28)-IF($F27=\"Bókfært verðmæti\",(AK32+AL28)*$C27,(AL30)*$C27)<AK30*$D$7,AK32-AK30*$D$7,IF($F27=\"Bókfært verðmæti\",(AK32+AL28)*$C27,(AL30)*$C27)))","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G27&\"_1\"","v":"16_1"},null,{"$f":"+I30-I31","v":0},{"$f":"+IF(SUM($I29:I29)<>0,0,IF(J29<>0,0,I32+J28-J31))","v":0},{"$f":"+IF(SUM($I29:J29)<>0,0,IF(K29<>0,0,J32+K28-K31))","v":0},{"$f":"+IF(SUM($I29:K29)<>0,0,IF(L29<>0,0,K32+L28-L31))","v":0},{"$f":"+IF(SUM($I29:L29)<>0,0,IF(M29<>0,0,L32+M28-M31))","v":0},{"$f":"+IF(SUM($I29:M29)<>0,0,IF(N29<>0,0,M32+N28-N31))","v":0},{"$f":"+IF(SUM($I29:N29)<>0,0,IF(O29<>0,0,N32+O28-O31))","v":0},{"$f":"+IF(SUM($I29:O29)<>0,0,IF(P29<>0,0,O32+P28-P31))","v":0},{"$f":"+IF(SUM($I29:P29)<>0,0,IF(Q29<>0,0,P32+Q28-Q31))","v":0},{"$f":"+IF(SUM($I29:Q29)<>0,0,IF(R29<>0,0,Q32+R28-R31))","v":0},{"$f":"+IF(SUM($I29:R29)<>0,0,IF(S29<>0,0,R32+S28-S31))","v":0},{"$f":"+IF(SUM($I29:S29)<>0,0,IF(T29<>0,0,S32+T28-T31))","v":0},{"$f":"+IF(SUM($I29:T29)<>0,0,IF(U29<>0,0,T32+U28-U31))","v":0},{"$f":"+U32","v":0},{"$f":"+IF(SUM($I29:V29)<>0,0,IF(W29<>0,0,V32+W28-W31))","v":0},{"$f":"+IF(SUM($I29:W29)<>0,0,IF(X29<>0,0,W32+X28-X31))","v":0},{"$f":"+IF(SUM($I29:X29)<>0,0,IF(Y29<>0,0,X32+Y28-Y31))","v":0},{"$f":"+IF(SUM($I29:Y29)<>0,0,IF(Z29<>0,0,Y32+Z28-Z31))","v":0},{"$f":"+IF(SUM($I29:Z29)<>0,0,IF(AA29<>0,0,Z32+AA28-AA31))","v":0},{"$f":"+IF(SUM($I29:AA29)<>0,0,IF(AB29<>0,0,AA32+AB28-AB31))","v":0},{"$f":"+IF(SUM($I29:AB29)<>0,0,IF(AC29<>0,0,AB32+AC28-AC31))","v":0},{"$f":"+IF(SUM($I29:AC29)<>0,0,IF(AD29<>0,0,AC32+AD28-AD31))","v":0},{"$f":"+IF(SUM($I29:AD29)<>0,0,IF(AE29<>0,0,AD32+AE28-AE31))","v":0},{"$f":"+IF(SUM($I29:AE29)<>0,0,IF(AF29<>0,0,AE32+AF28-AF31))","v":0},{"$f":"+IF(SUM($I29:AF29)<>0,0,IF(AG29<>0,0,AF32+AG28-AG31))","v":0},{"$f":"+IF(SUM($I29:AG29)<>0,0,IF(AH29<>0,0,AG32+AH28-AH31))","v":0},{"$f":"+AH32","v":0},{"$f":"+IF(SUM($I29:AI29)<>0,0,IF(AJ29<>0,0,AI32+AJ28-AJ31))","v":0},{"$f":"+IF(SUM($I29:AJ29)<>0,0,IF(AK29<>0,0,AJ32+AK28-AK31))","v":0},{"$f":"+IF(SUM($I29:AK29)<>0,0,IF(AL29<>0,0,AK32+AL28-AL31))","v":0}]
[null,"Söluhagnaður (-tap)",null,null,null,null,{"$f":"Arsreikningur!$E$37","v":12},null,null,{"$f":"+IF(SUM($I29:I29)<>0,0,IF(J29<>0,J29-(I32),0))","v":0},{"$f":"+IF(SUM($I29:J29)<>0,0,IF(K29<>0,K29-(J32),0))","v":0},{"$f":"+IF(SUM($I29:K29)<>0,0,IF(L29<>0,L29-(K32),0))","v":0},{"$f":"+IF(SUM($I29:L29)<>0,0,IF(M29<>0,M29-(L32),0))","v":0},{"$f":"+IF(SUM($I29:M29)<>0,0,IF(N29<>0,N29-(M32),0))","v":0},{"$f":"+IF(SUM($I29:N29)<>0,0,IF(O29<>0,O29-(N32),0))","v":0},{"$f":"+IF(SUM($I29:O29)<>0,0,IF(P29<>0,P29-(O32),0))","v":0},{"$f":"+IF(SUM($I29:P29)<>0,0,IF(Q29<>0,Q29-(P32),0))","v":0},{"$f":"+IF(SUM($I29:Q29)<>0,0,IF(R29<>0,R29-(Q32),0))","v":0},{"$f":"+IF(SUM($I29:R29)<>0,0,IF(S29<>0,S29-(R32),0))","v":0},{"$f":"+IF(SUM($I29:S29)<>0,0,IF(T29<>0,T29-(S32),0))","v":0},{"$f":"+IF(SUM($I29:T29)<>0,0,IF(U29<>0,U29-(T32),0))","v":0},{"$f":"SUM(J33:U33)","v":0},{"$f":"+IF(SUM($I29:V29)<>0,0,IF(W29<>0,W29-(V32),0))","v":0},{"$f":"+IF(SUM($I29:W29)<>0,0,IF(X29<>0,X29-(W32),0))","v":0},{"$f":"+IF(SUM($I29:X29)<>0,0,IF(Y29<>0,Y29-(X32),0))","v":0},{"$f":"+IF(SUM($I29:Y29)<>0,0,IF(Z29<>0,Z29-(Y32),0))","v":0},{"$f":"+IF(SUM($I29:Z29)<>0,0,IF(AA29<>0,AA29-(Z32),0))","v":0},{"$f":"+IF(SUM($I29:AA29)<>0,0,IF(AB29<>0,AB29-(AA32),0))","v":0},{"$f":"+IF(SUM($I29:AB29)<>0,0,IF(AC29<>0,AC29-(AB32),0))","v":0},{"$f":"+IF(SUM($I29:AC29)<>0,0,IF(AD29<>0,AD29-(AC32),0))","v":0},{"$f":"+IF(SUM($I29:AD29)<>0,0,IF(AE29<>0,AE29-(AD32),0))","v":0},{"$f":"+IF(SUM($I29:AE29)<>0,0,IF(AF29<>0,AF29-(AE32),0))","v":0},{"$f":"+IF(SUM($I29:AF29)<>0,0,IF(AG29<>0,AG29-(AF32),0))","v":0},{"$f":"+IF(SUM($I29:AG29)<>0,0,IF(AH29<>0,AH29-(AG32),0))","v":0},{"$f":"SUM(W33:AH33)","v":0},{"$f":"+IF(SUM($I29:AI29)<>0,0,IF(AJ29<>0,AJ29-(AI32),0))","v":0},{"$f":"+IF(SUM($I29:AJ29)<>0,0,IF(AK29<>0,AK29-(AJ32),0))","v":0},{"$f":"+IF(SUM($I29:AK29)<>0,0,IF(AL29<>0,AL29-(AK32),0))","v":0}]
[]
["Skrifið inn heiti á eign / eignarflokki hér"]
[]
[null,"Grunnforsendur",0,0.1,"Fyrningaflokkur 1","Stofnverðmæti",{"$f":"INDEX(Forsendur!$C$99:$C$102,MATCH($E37,Fyrningaflokkur,0))","v":16}]
[null,"Keyptar eignir",null,null,null,null,{"$f":"G37&\"_2\"","v":"16_2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J38:U38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W38:AH38)","v":0}]
[null,"Seldar eignir",null,null,null,null,{"$f":"G37&\"_3\"","v":"16_3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J39:U39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W39:AH39)","v":0}]
[null,"Stofnverð",null,null,null,null,{"$f":"G37&\"_4\"","v":"16_4"},null,null,{"$f":"+IF(SUM($I39:I39)<>0,0,IF(J39<>0,0,I40+J38-J39))","v":0},{"$f":"+IF(SUM($I39:J39)<>0,0,IF(K39<>0,0,J40+K38-K39))","v":0},{"$f":"+IF(SUM($I39:K39)<>0,0,IF(L39<>0,0,K40+L38-L39))","v":0},{"$f":"+IF(SUM($I39:L39)<>0,0,IF(M39<>0,0,L40+M38-M39))","v":0},{"$f":"+IF(SUM($I39:M39)<>0,0,IF(N39<>0,0,M40+N38-N39))","v":0},{"$f":"+IF(SUM($I39:N39)<>0,0,IF(O39<>0,0,N40+O38-O39))","v":0},{"$f":"+IF(SUM($I39:O39)<>0,0,IF(P39<>0,0,O40+P38-P39))","v":0},{"$f":"+IF(SUM($I39:P39)<>0,0,IF(Q39<>0,0,P40+Q38-Q39))","v":0},{"$f":"+IF(SUM($I39:Q39)<>0,0,IF(R39<>0,0,Q40+R38-R39))","v":0},{"$f":"+IF(SUM($I39:R39)<>0,0,IF(S39<>0,0,R40+S38-S39))","v":0},{"$f":"+IF(SUM($I39:S39)<>0,0,IF(T39<>0,0,S40+T38-T39))","v":0},{"$f":"+IF(SUM($I39:T39)<>0,0,IF(U39<>0,0,T40+U38-U39))","v":0},{"$f":"+U40","v":0},{"$f":"+IF(SUM($I39:V39)<>0,0,IF(W39<>0,0,V40+W38-W39))","v":0},{"$f":"+IF(SUM($I39:W39)<>0,0,IF(X39<>0,0,W40+X38-X39))","v":0},{"$f":"+IF(SUM($I39:X39)<>0,0,IF(Y39<>0,0,X40+Y38-Y39))","v":0},{"$f":"+IF(SUM($I39:Y39)<>0,0,IF(Z39<>0,0,Y40+Z38-Z39))","v":0},{"$f":"+IF(SUM($I39:Z39)<>0,0,IF(AA39<>0,0,Z40+AA38-AA39))","v":0},{"$f":"+IF(SUM($I39:AA39)<>0,0,IF(AB39<>0,0,AA40+AB38-AB39))","v":0},{"$f":"+IF(SUM($I39:AB39)<>0,0,IF(AC39<>0,0,AB40+AC38-AC39))","v":0},{"$f":"+IF(SUM($I39:AC39)<>0,0,IF(AD39<>0,0,AC40+AD38-AD39))","v":0},{"$f":"+IF(SUM($I39:AD39)<>0,0,IF(AE39<>0,0,AD40+AE38-AE39))","v":0},{"$f":"+IF(SUM($I39:AE39)<>0,0,IF(AF39<>0,0,AE40+AF38-AF39))","v":0},{"$f":"+IF(SUM($I39:AF39)<>0,0,IF(AG39<>0,0,AF40+AG38-AG39))","v":0},{"$f":"+IF(SUM($I39:AG39)<>0,0,IF(AH39<>0,0,AG40+AH38-AH39))","v":0},{"$f":"+AH40","v":0},{"$f":"+IF(SUM($I39:AI39)<>0,0,IF(AJ39<>0,0,AI40+AJ38-AJ39))","v":0},{"$f":"+IF(SUM($I39:AJ39)<>0,0,IF(AK39<>0,0,AJ40+AK38-AK39))","v":0},{"$f":"+IF(SUM($I39:AK39)<>0,0,IF(AL39<>0,0,AK40+AL38-AL39))","v":0}]
[null,"Fyrning",null,null,null,null,{"$f":"Arsreikningur!$E$25","v":10},null,null,{"$f":"+IF(SUM($I39:J39)<>0,0,IF((I42+J38)-IF($F37=\"Bókfært verðmæti\",(I42+J38)*$C37/12,(J40)*$C37/12)<I40*$D$7,I42-I40*$D$7,IF($F37=\"Bókfært verðmæti\",(I42+J38)*$C37/12,(J40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:K39)<>0,0,IF((J42+K38)-IF($F37=\"Bókfært verðmæti\",(J42+K38)*$C37/12,(K40)*$C37/12)<J40*$D$7,J42-J40*$D$7,IF($F37=\"Bókfært verðmæti\",(J42+K38)*$C37/12,(K40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:L39)<>0,0,IF((K42+L38)-IF($F37=\"Bókfært verðmæti\",(K42+L38)*$C37/12,(L40)*$C37/12)<K40*$D$7,K42-K40*$D$7,IF($F37=\"Bókfært verðmæti\",(K42+L38)*$C37/12,(L40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:M39)<>0,0,IF((L42+M38)-IF($F37=\"Bókfært verðmæti\",(L42+M38)*$C37/12,(M40)*$C37/12)<L40*$D$7,L42-L40*$D$7,IF($F37=\"Bókfært verðmæti\",(L42+M38)*$C37/12,(M40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:N39)<>0,0,IF((M42+N38)-IF($F37=\"Bókfært verðmæti\",(M42+N38)*$C37/12,(N40)*$C37/12)<M40*$D$7,M42-M40*$D$7,IF($F37=\"Bókfært verðmæti\",(M42+N38)*$C37/12,(N40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:O39)<>0,0,IF((N42+O38)-IF($F37=\"Bókfært verðmæti\",(N42+O38)*$C37/12,(O40)*$C37/12)<N40*$D$7,N42-N40*$D$7,IF($F37=\"Bókfært verðmæti\",(N42+O38)*$C37/12,(O40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:P39)<>0,0,IF((O42+P38)-IF($F37=\"Bókfært verðmæti\",(O42+P38)*$C37/12,(P40)*$C37/12)<O40*$D$7,O42-O40*$D$7,IF($F37=\"Bókfært verðmæti\",(O42+P38)*$C37/12,(P40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:Q39)<>0,0,IF((P42+Q38)-IF($F37=\"Bókfært verðmæti\",(P42+Q38)*$C37/12,(Q40)*$C37/12)<P40*$D$7,P42-P40*$D$7,IF($F37=\"Bókfært verðmæti\",(P42+Q38)*$C37/12,(Q40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:R39)<>0,0,IF((Q42+R38)-IF($F37=\"Bókfært verðmæti\",(Q42+R38)*$C37/12,(R40)*$C37/12)<Q40*$D$7,Q42-Q40*$D$7,IF($F37=\"Bókfært verðmæti\",(Q42+R38)*$C37/12,(R40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:S39)<>0,0,IF((R42+S38)-IF($F37=\"Bókfært verðmæti\",(R42+S38)*$C37/12,(S40)*$C37/12)<R40*$D$7,R42-R40*$D$7,IF($F37=\"Bókfært verðmæti\",(R42+S38)*$C37/12,(S40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:T39)<>0,0,IF((S42+T38)-IF($F37=\"Bókfært verðmæti\",(S42+T38)*$C37/12,(T40)*$C37/12)<S40*$D$7,S42-S40*$D$7,IF($F37=\"Bókfært verðmæti\",(S42+T38)*$C37/12,(T40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:U39)<>0,0,IF((T42+U38)-IF($F37=\"Bókfært verðmæti\",(T42+U38)*$C37/12,(U40)*$C37/12)<T40*$D$7,T42-T40*$D$7,IF($F37=\"Bókfært verðmæti\",(T42+U38)*$C37/12,(U40)*$C37/12)))","v":0},{"$f":"SUM(J41:U41)","v":0},{"$f":"+IF(SUM($I39:W39)<>0,0,IF((V42+W38)-IF($F37=\"Bókfært verðmæti\",(V42+W38)*$C37/12,(W40)*$C37/12)<V40*$D$7,V42-V40*$D$7,IF($F37=\"Bókfært verðmæti\",(V42+W38)*$C37/12,(W40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:X39)<>0,0,IF((W42+X38)-IF($F37=\"Bókfært verðmæti\",(W42+X38)*$C37/12,(X40)*$C37/12)<W40*$D$7,W42-W40*$D$7,IF($F37=\"Bókfært verðmæti\",(W42+X38)*$C37/12,(X40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:Y39)<>0,0,IF((X42+Y38)-IF($F37=\"Bókfært verðmæti\",(X42+Y38)*$C37/12,(Y40)*$C37/12)<X40*$D$7,X42-X40*$D$7,IF($F37=\"Bókfært verðmæti\",(X42+Y38)*$C37/12,(Y40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:Z39)<>0,0,IF((Y42+Z38)-IF($F37=\"Bókfært verðmæti\",(Y42+Z38)*$C37/12,(Z40)*$C37/12)<Y40*$D$7,Y42-Y40*$D$7,IF($F37=\"Bókfært verðmæti\",(Y42+Z38)*$C37/12,(Z40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AA39)<>0,0,IF((Z42+AA38)-IF($F37=\"Bókfært verðmæti\",(Z42+AA38)*$C37/12,(AA40)*$C37/12)<Z40*$D$7,Z42-Z40*$D$7,IF($F37=\"Bókfært verðmæti\",(Z42+AA38)*$C37/12,(AA40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AB39)<>0,0,IF((AA42+AB38)-IF($F37=\"Bókfært verðmæti\",(AA42+AB38)*$C37/12,(AB40)*$C37/12)<AA40*$D$7,AA42-AA40*$D$7,IF($F37=\"Bókfært verðmæti\",(AA42+AB38)*$C37/12,(AB40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AC39)<>0,0,IF((AB42+AC38)-IF($F37=\"Bókfært verðmæti\",(AB42+AC38)*$C37/12,(AC40)*$C37/12)<AB40*$D$7,AB42-AB40*$D$7,IF($F37=\"Bókfært verðmæti\",(AB42+AC38)*$C37/12,(AC40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AD39)<>0,0,IF((AC42+AD38)-IF($F37=\"Bókfært verðmæti\",(AC42+AD38)*$C37/12,(AD40)*$C37/12)<AC40*$D$7,AC42-AC40*$D$7,IF($F37=\"Bókfært verðmæti\",(AC42+AD38)*$C37/12,(AD40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AE39)<>0,0,IF((AD42+AE38)-IF($F37=\"Bókfært verðmæti\",(AD42+AE38)*$C37/12,(AE40)*$C37/12)<AD40*$D$7,AD42-AD40*$D$7,IF($F37=\"Bókfært verðmæti\",(AD42+AE38)*$C37/12,(AE40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AF39)<>0,0,IF((AE42+AF38)-IF($F37=\"Bókfært verðmæti\",(AE42+AF38)*$C37/12,(AF40)*$C37/12)<AE40*$D$7,AE42-AE40*$D$7,IF($F37=\"Bókfært verðmæti\",(AE42+AF38)*$C37/12,(AF40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AG39)<>0,0,IF((AF42+AG38)-IF($F37=\"Bókfært verðmæti\",(AF42+AG38)*$C37/12,(AG40)*$C37/12)<AF40*$D$7,AF42-AF40*$D$7,IF($F37=\"Bókfært verðmæti\",(AF42+AG38)*$C37/12,(AG40)*$C37/12)))","v":0},{"$f":"+IF(SUM($I39:AH39)<>0,0,IF((AG42+AH38)-IF($F37=\"Bókfært verðmæti\",(AG42+AH38)*$C37/12,(AH40)*$C37/12)<AG40*$D$7,AG42-AG40*$D$7,IF($F37=\"Bókfært verðmæti\",(AG42+AH38)*$C37/12,(AH40)*$C37/12)))","v":0},{"$f":"SUM(W41:AH41)","v":0},{"$f":"+IF(SUM($I39:AJ39)<>0,0,IF((AI42+AJ38)-IF($F37=\"Bókfært verðmæti\",(AI42+AJ38)*$C37,(AJ40)*$C37)<AI40*$D$7,AI42-AI40*$D$7,IF($F37=\"Bókfært verðmæti\",(AI42+AJ38)*$C37,(AJ40)*$C37)))","v":0},{"$f":"+IF(SUM($I39:AK39)<>0,0,IF((AJ42+AK38)-IF($F37=\"Bókfært verðmæti\",(AJ42+AK38)*$C37,(AK40)*$C37)<AJ40*$D$7,AJ42-AJ40*$D$7,IF($F37=\"Bókfært verðmæti\",(AJ42+AK38)*$C37,(AK40)*$C37)))","v":0},{"$f":"+IF(SUM($I39:AL39)<>0,0,IF((AK42+AL38)-IF($F37=\"Bókfært verðmæti\",(AK42+AL38)*$C37,(AL40)*$C37)<AK40*$D$7,AK42-AK40*$D$7,IF($F37=\"Bókfært verðmæti\",(AK42+AL38)*$C37,(AL40)*$C37)))","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G37&\"_1\"","v":"16_1"},null,{"$f":"+I40-I41","v":0},{"$f":"+IF(SUM($I39:I39)<>0,0,IF(J39<>0,0,I42+J38-J41))","v":0},{"$f":"+IF(SUM($I39:J39)<>0,0,IF(K39<>0,0,J42+K38-K41))","v":0},{"$f":"+IF(SUM($I39:K39)<>0,0,IF(L39<>0,0,K42+L38-L41))","v":0},{"$f":"+IF(SUM($I39:L39)<>0,0,IF(M39<>0,0,L42+M38-M41))","v":0},{"$f":"+IF(SUM($I39:M39)<>0,0,IF(N39<>0,0,M42+N38-N41))","v":0},{"$f":"+IF(SUM($I39:N39)<>0,0,IF(O39<>0,0,N42+O38-O41))","v":0},{"$f":"+IF(SUM($I39:O39)<>0,0,IF(P39<>0,0,O42+P38-P41))","v":0},{"$f":"+IF(SUM($I39:P39)<>0,0,IF(Q39<>0,0,P42+Q38-Q41))","v":0},{"$f":"+IF(SUM($I39:Q39)<>0,0,IF(R39<>0,0,Q42+R38-R41))","v":0},{"$f":"+IF(SUM($I39:R39)<>0,0,IF(S39<>0,0,R42+S38-S41))","v":0},{"$f":"+IF(SUM($I39:S39)<>0,0,IF(T39<>0,0,S42+T38-T41))","v":0},{"$f":"+IF(SUM($I39:T39)<>0,0,IF(U39<>0,0,T42+U38-U41))","v":0},{"$f":"+U42","v":0},{"$f":"+IF(SUM($I39:V39)<>0,0,IF(W39<>0,0,V42+W38-W41))","v":0},{"$f":"+IF(SUM($I39:W39)<>0,0,IF(X39<>0,0,W42+X38-X41))","v":0},{"$f":"+IF(SUM($I39:X39)<>0,0,IF(Y39<>0,0,X42+Y38-Y41))","v":0},{"$f":"+IF(SUM($I39:Y39)<>0,0,IF(Z39<>0,0,Y42+Z38-Z41))","v":0},{"$f":"+IF(SUM($I39:Z39)<>0,0,IF(AA39<>0,0,Z42+AA38-AA41))","v":0},{"$f":"+IF(SUM($I39:AA39)<>0,0,IF(AB39<>0,0,AA42+AB38-AB41))","v":0},{"$f":"+IF(SUM($I39:AB39)<>0,0,IF(AC39<>0,0,AB42+AC38-AC41))","v":0},{"$f":"+IF(SUM($I39:AC39)<>0,0,IF(AD39<>0,0,AC42+AD38-AD41))","v":0},{"$f":"+IF(SUM($I39:AD39)<>0,0,IF(AE39<>0,0,AD42+AE38-AE41))","v":0},{"$f":"+IF(SUM($I39:AE39)<>0,0,IF(AF39<>0,0,AE42+AF38-AF41))","v":0},{"$f":"+IF(SUM($I39:AF39)<>0,0,IF(AG39<>0,0,AF42+AG38-AG41))","v":0},{"$f":"+IF(SUM($I39:AG39)<>0,0,IF(AH39<>0,0,AG42+AH38-AH41))","v":0},{"$f":"+AH42","v":0},{"$f":"+IF(SUM($I39:AI39)<>0,0,IF(AJ39<>0,0,AI42+AJ38-AJ41))","v":0},{"$f":"+IF(SUM($I39:AJ39)<>0,0,IF(AK39<>0,0,AJ42+AK38-AK41))","v":0},{"$f":"+IF(SUM($I39:AK39)<>0,0,IF(AL39<>0,0,AK42+AL38-AL41))","v":0}]
[null,"Söluhagnaður (-tap)",null,null,null,null,{"$f":"Arsreikningur!$E$37","v":12},null,null,{"$f":"+IF(SUM($I39:I39)<>0,0,IF(J39<>0,J39-(I42),0))","v":0},{"$f":"+IF(SUM($I39:J39)<>0,0,IF(K39<>0,K39-(J42),0))","v":0},{"$f":"+IF(SUM($I39:K39)<>0,0,IF(L39<>0,L39-(K42),0))","v":0},{"$f":"+IF(SUM($I39:L39)<>0,0,IF(M39<>0,M39-(L42),0))","v":0},{"$f":"+IF(SUM($I39:M39)<>0,0,IF(N39<>0,N39-(M42),0))","v":0},{"$f":"+IF(SUM($I39:N39)<>0,0,IF(O39<>0,O39-(N42),0))","v":0},{"$f":"+IF(SUM($I39:O39)<>0,0,IF(P39<>0,P39-(O42),0))","v":0},{"$f":"+IF(SUM($I39:P39)<>0,0,IF(Q39<>0,Q39-(P42),0))","v":0},{"$f":"+IF(SUM($I39:Q39)<>0,0,IF(R39<>0,R39-(Q42),0))","v":0},{"$f":"+IF(SUM($I39:R39)<>0,0,IF(S39<>0,S39-(R42),0))","v":0},{"$f":"+IF(SUM($I39:S39)<>0,0,IF(T39<>0,T39-(S42),0))","v":0},{"$f":"+IF(SUM($I39:T39)<>0,0,IF(U39<>0,U39-(T42),0))","v":0},{"$f":"SUM(J43:U43)","v":0},{"$f":"+IF(SUM($I39:V39)<>0,0,IF(W39<>0,W39-(V42),0))","v":0},{"$f":"+IF(SUM($I39:W39)<>0,0,IF(X39<>0,X39-(W42),0))","v":0},{"$f":"+IF(SUM($I39:X39)<>0,0,IF(Y39<>0,Y39-(X42),0))","v":0},{"$f":"+IF(SUM($I39:Y39)<>0,0,IF(Z39<>0,Z39-(Y42),0))","v":0},{"$f":"+IF(SUM($I39:Z39)<>0,0,IF(AA39<>0,AA39-(Z42),0))","v":0},{"$f":"+IF(SUM($I39:AA39)<>0,0,IF(AB39<>0,AB39-(AA42),0))","v":0},{"$f":"+IF(SUM($I39:AB39)<>0,0,IF(AC39<>0,AC39-(AB42),0))","v":0},{"$f":"+IF(SUM($I39:AC39)<>0,0,IF(AD39<>0,AD39-(AC42),0))","v":0},{"$f":"+IF(SUM($I39:AD39)<>0,0,IF(AE39<>0,AE39-(AD42),0))","v":0},{"$f":"+IF(SUM($I39:AE39)<>0,0,IF(AF39<>0,AF39-(AE42),0))","v":0},{"$f":"+IF(SUM($I39:AF39)<>0,0,IF(AG39<>0,AG39-(AF42),0))","v":0},{"$f":"+IF(SUM($I39:AG39)<>0,0,IF(AH39<>0,AH39-(AG42),0))","v":0},{"$f":"SUM(W43:AH43)","v":0},{"$f":"+IF(SUM($I39:AI39)<>0,0,IF(AJ39<>0,AJ39-(AI42),0))","v":0},{"$f":"+IF(SUM($I39:AJ39)<>0,0,IF(AK39<>0,AK39-(AJ42),0))","v":0},{"$f":"+IF(SUM($I39:AK39)<>0,0,IF(AL39<>0,AL39-(AK42),0))","v":0}]
[]
["Skrifið inn heiti á eign / eignarflokki hér"]
[]
[null,"Grunnforsendur",0,0.1,"Fyrningaflokkur 1","Stofnverðmæti",{"$f":"INDEX(Forsendur!$C$99:$C$102,MATCH($E47,Fyrningaflokkur,0))","v":16}]
[null,"Keyptar eignir",null,null,null,null,{"$f":"G47&\"_2\"","v":"16_2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J48:U48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W48:AH48)","v":0}]
[null,"Seldar eignir",null,null,null,null,{"$f":"G47&\"_3\"","v":"16_3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J49:U49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W49:AH49)","v":0}]
[null,"Stofnverð",null,null,null,null,{"$f":"G47&\"_4\"","v":"16_4"},null,null,{"$f":"+IF(SUM($I49:I49)<>0,0,IF(J49<>0,0,I50+J48-J49))","v":0},{"$f":"+IF(SUM($I49:J49)<>0,0,IF(K49<>0,0,J50+K48-K49))","v":0},{"$f":"+IF(SUM($I49:K49)<>0,0,IF(L49<>0,0,K50+L48-L49))","v":0},{"$f":"+IF(SUM($I49:L49)<>0,0,IF(M49<>0,0,L50+M48-M49))","v":0},{"$f":"+IF(SUM($I49:M49)<>0,0,IF(N49<>0,0,M50+N48-N49))","v":0},{"$f":"+IF(SUM($I49:N49)<>0,0,IF(O49<>0,0,N50+O48-O49))","v":0},{"$f":"+IF(SUM($I49:O49)<>0,0,IF(P49<>0,0,O50+P48-P49))","v":0},{"$f":"+IF(SUM($I49:P49)<>0,0,IF(Q49<>0,0,P50+Q48-Q49))","v":0},{"$f":"+IF(SUM($I49:Q49)<>0,0,IF(R49<>0,0,Q50+R48-R49))","v":0},{"$f":"+IF(SUM($I49:R49)<>0,0,IF(S49<>0,0,R50+S48-S49))","v":0},{"$f":"+IF(SUM($I49:S49)<>0,0,IF(T49<>0,0,S50+T48-T49))","v":0},{"$f":"+IF(SUM($I49:T49)<>0,0,IF(U49<>0,0,T50+U48-U49))","v":0},{"$f":"+U50","v":0},{"$f":"+IF(SUM($I49:V49)<>0,0,IF(W49<>0,0,V50+W48-W49))","v":0},{"$f":"+IF(SUM($I49:W49)<>0,0,IF(X49<>0,0,W50+X48-X49))","v":0},{"$f":"+IF(SUM($I49:X49)<>0,0,IF(Y49<>0,0,X50+Y48-Y49))","v":0},{"$f":"+IF(SUM($I49:Y49)<>0,0,IF(Z49<>0,0,Y50+Z48-Z49))","v":0},{"$f":"+IF(SUM($I49:Z49)<>0,0,IF(AA49<>0,0,Z50+AA48-AA49))","v":0},{"$f":"+IF(SUM($I49:AA49)<>0,0,IF(AB49<>0,0,AA50+AB48-AB49))","v":0},{"$f":"+IF(SUM($I49:AB49)<>0,0,IF(AC49<>0,0,AB50+AC48-AC49))","v":0},{"$f":"+IF(SUM($I49:AC49)<>0,0,IF(AD49<>0,0,AC50+AD48-AD49))","v":0},{"$f":"+IF(SUM($I49:AD49)<>0,0,IF(AE49<>0,0,AD50+AE48-AE49))","v":0},{"$f":"+IF(SUM($I49:AE49)<>0,0,IF(AF49<>0,0,AE50+AF48-AF49))","v":0},{"$f":"+IF(SUM($I49:AF49)<>0,0,IF(AG49<>0,0,AF50+AG48-AG49))","v":0},{"$f":"+IF(SUM($I49:AG49)<>0,0,IF(AH49<>0,0,AG50+AH48-AH49))","v":0},{"$f":"+AH50","v":0},{"$f":"+IF(SUM($I49:AI49)<>0,0,IF(AJ49<>0,0,AI50+AJ48-AJ49))","v":0},{"$f":"+IF(SUM($I49:AJ49)<>0,0,IF(AK49<>0,0,AJ50+AK48-AK49))","v":0},{"$f":"+IF(SUM($I49:AK49)<>0,0,IF(AL49<>0,0,AK50+AL48-AL49))","v":0}]
[null,"Fyrning",null,null,null,null,{"$f":"Arsreikningur!$E$25","v":10},null,null,{"$f":"+IF(SUM($I49:J49)<>0,0,IF((I52+J48)-IF($F47=\"Bókfært verðmæti\",(I52+J48)*$C47/12,(J50)*$C47/12)<I50*$D$7,I52-I50*$D$7,IF($F47=\"Bókfært verðmæti\",(I52+J48)*$C47/12,(J50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:K49)<>0,0,IF((J52+K48)-IF($F47=\"Bókfært verðmæti\",(J52+K48)*$C47/12,(K50)*$C47/12)<J50*$D$7,J52-J50*$D$7,IF($F47=\"Bókfært verðmæti\",(J52+K48)*$C47/12,(K50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:L49)<>0,0,IF((K52+L48)-IF($F47=\"Bókfært verðmæti\",(K52+L48)*$C47/12,(L50)*$C47/12)<K50*$D$7,K52-K50*$D$7,IF($F47=\"Bókfært verðmæti\",(K52+L48)*$C47/12,(L50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:M49)<>0,0,IF((L52+M48)-IF($F47=\"Bókfært verðmæti\",(L52+M48)*$C47/12,(M50)*$C47/12)<L50*$D$7,L52-L50*$D$7,IF($F47=\"Bókfært verðmæti\",(L52+M48)*$C47/12,(M50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:N49)<>0,0,IF((M52+N48)-IF($F47=\"Bókfært verðmæti\",(M52+N48)*$C47/12,(N50)*$C47/12)<M50*$D$7,M52-M50*$D$7,IF($F47=\"Bókfært verðmæti\",(M52+N48)*$C47/12,(N50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:O49)<>0,0,IF((N52+O48)-IF($F47=\"Bókfært verðmæti\",(N52+O48)*$C47/12,(O50)*$C47/12)<N50*$D$7,N52-N50*$D$7,IF($F47=\"Bókfært verðmæti\",(N52+O48)*$C47/12,(O50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:P49)<>0,0,IF((O52+P48)-IF($F47=\"Bókfært verðmæti\",(O52+P48)*$C47/12,(P50)*$C47/12)<O50*$D$7,O52-O50*$D$7,IF($F47=\"Bókfært verðmæti\",(O52+P48)*$C47/12,(P50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:Q49)<>0,0,IF((P52+Q48)-IF($F47=\"Bókfært verðmæti\",(P52+Q48)*$C47/12,(Q50)*$C47/12)<P50*$D$7,P52-P50*$D$7,IF($F47=\"Bókfært verðmæti\",(P52+Q48)*$C47/12,(Q50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:R49)<>0,0,IF((Q52+R48)-IF($F47=\"Bókfært verðmæti\",(Q52+R48)*$C47/12,(R50)*$C47/12)<Q50*$D$7,Q52-Q50*$D$7,IF($F47=\"Bókfært verðmæti\",(Q52+R48)*$C47/12,(R50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:S49)<>0,0,IF((R52+S48)-IF($F47=\"Bókfært verðmæti\",(R52+S48)*$C47/12,(S50)*$C47/12)<R50*$D$7,R52-R50*$D$7,IF($F47=\"Bókfært verðmæti\",(R52+S48)*$C47/12,(S50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:T49)<>0,0,IF((S52+T48)-IF($F47=\"Bókfært verðmæti\",(S52+T48)*$C47/12,(T50)*$C47/12)<S50*$D$7,S52-S50*$D$7,IF($F47=\"Bókfært verðmæti\",(S52+T48)*$C47/12,(T50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:U49)<>0,0,IF((T52+U48)-IF($F47=\"Bókfært verðmæti\",(T52+U48)*$C47/12,(U50)*$C47/12)<T50*$D$7,T52-T50*$D$7,IF($F47=\"Bókfært verðmæti\",(T52+U48)*$C47/12,(U50)*$C47/12)))","v":0},{"$f":"SUM(J51:U51)","v":0},{"$f":"+IF(SUM($I49:W49)<>0,0,IF((V52+W48)-IF($F47=\"Bókfært verðmæti\",(V52+W48)*$C47/12,(W50)*$C47/12)<V50*$D$7,V52-V50*$D$7,IF($F47=\"Bókfært verðmæti\",(V52+W48)*$C47/12,(W50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:X49)<>0,0,IF((W52+X48)-IF($F47=\"Bókfært verðmæti\",(W52+X48)*$C47/12,(X50)*$C47/12)<W50*$D$7,W52-W50*$D$7,IF($F47=\"Bókfært verðmæti\",(W52+X48)*$C47/12,(X50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:Y49)<>0,0,IF((X52+Y48)-IF($F47=\"Bókfært verðmæti\",(X52+Y48)*$C47/12,(Y50)*$C47/12)<X50*$D$7,X52-X50*$D$7,IF($F47=\"Bókfært verðmæti\",(X52+Y48)*$C47/12,(Y50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:Z49)<>0,0,IF((Y52+Z48)-IF($F47=\"Bókfært verðmæti\",(Y52+Z48)*$C47/12,(Z50)*$C47/12)<Y50*$D$7,Y52-Y50*$D$7,IF($F47=\"Bókfært verðmæti\",(Y52+Z48)*$C47/12,(Z50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AA49)<>0,0,IF((Z52+AA48)-IF($F47=\"Bókfært verðmæti\",(Z52+AA48)*$C47/12,(AA50)*$C47/12)<Z50*$D$7,Z52-Z50*$D$7,IF($F47=\"Bókfært verðmæti\",(Z52+AA48)*$C47/12,(AA50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AB49)<>0,0,IF((AA52+AB48)-IF($F47=\"Bókfært verðmæti\",(AA52+AB48)*$C47/12,(AB50)*$C47/12)<AA50*$D$7,AA52-AA50*$D$7,IF($F47=\"Bókfært verðmæti\",(AA52+AB48)*$C47/12,(AB50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AC49)<>0,0,IF((AB52+AC48)-IF($F47=\"Bókfært verðmæti\",(AB52+AC48)*$C47/12,(AC50)*$C47/12)<AB50*$D$7,AB52-AB50*$D$7,IF($F47=\"Bókfært verðmæti\",(AB52+AC48)*$C47/12,(AC50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AD49)<>0,0,IF((AC52+AD48)-IF($F47=\"Bókfært verðmæti\",(AC52+AD48)*$C47/12,(AD50)*$C47/12)<AC50*$D$7,AC52-AC50*$D$7,IF($F47=\"Bókfært verðmæti\",(AC52+AD48)*$C47/12,(AD50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AE49)<>0,0,IF((AD52+AE48)-IF($F47=\"Bókfært verðmæti\",(AD52+AE48)*$C47/12,(AE50)*$C47/12)<AD50*$D$7,AD52-AD50*$D$7,IF($F47=\"Bókfært verðmæti\",(AD52+AE48)*$C47/12,(AE50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AF49)<>0,0,IF((AE52+AF48)-IF($F47=\"Bókfært verðmæti\",(AE52+AF48)*$C47/12,(AF50)*$C47/12)<AE50*$D$7,AE52-AE50*$D$7,IF($F47=\"Bókfært verðmæti\",(AE52+AF48)*$C47/12,(AF50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AG49)<>0,0,IF((AF52+AG48)-IF($F47=\"Bókfært verðmæti\",(AF52+AG48)*$C47/12,(AG50)*$C47/12)<AF50*$D$7,AF52-AF50*$D$7,IF($F47=\"Bókfært verðmæti\",(AF52+AG48)*$C47/12,(AG50)*$C47/12)))","v":0},{"$f":"+IF(SUM($I49:AH49)<>0,0,IF((AG52+AH48)-IF($F47=\"Bókfært verðmæti\",(AG52+AH48)*$C47/12,(AH50)*$C47/12)<AG50*$D$7,AG52-AG50*$D$7,IF($F47=\"Bókfært verðmæti\",(AG52+AH48)*$C47/12,(AH50)*$C47/12)))","v":0},{"$f":"SUM(W51:AH51)","v":0},{"$f":"+IF(SUM($I49:AJ49)<>0,0,IF((AI52+AJ48)-IF($F47=\"Bókfært verðmæti\",(AI52+AJ48)*$C47,(AJ50)*$C47)<AI50*$D$7,AI52-AI50*$D$7,IF($F47=\"Bókfært verðmæti\",(AI52+AJ48)*$C47,(AJ50)*$C47)))","v":0},{"$f":"+IF(SUM($I49:AK49)<>0,0,IF((AJ52+AK48)-IF($F47=\"Bókfært verðmæti\",(AJ52+AK48)*$C47,(AK50)*$C47)<AJ50*$D$7,AJ52-AJ50*$D$7,IF($F47=\"Bókfært verðmæti\",(AJ52+AK48)*$C47,(AK50)*$C47)))","v":0},{"$f":"+IF(SUM($I49:AL49)<>0,0,IF((AK52+AL48)-IF($F47=\"Bókfært verðmæti\",(AK52+AL48)*$C47,(AL50)*$C47)<AK50*$D$7,AK52-AK50*$D$7,IF($F47=\"Bókfært verðmæti\",(AK52+AL48)*$C47,(AL50)*$C47)))","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G47&\"_1\"","v":"16_1"},null,{"$f":"+I50-I51","v":0},{"$f":"+IF(SUM($I49:I49)<>0,0,IF(J49<>0,0,I52+J48-J51))","v":0},{"$f":"+IF(SUM($I49:J49)<>0,0,IF(K49<>0,0,J52+K48-K51))","v":0},{"$f":"+IF(SUM($I49:K49)<>0,0,IF(L49<>0,0,K52+L48-L51))","v":0},{"$f":"+IF(SUM($I49:L49)<>0,0,IF(M49<>0,0,L52+M48-M51))","v":0},{"$f":"+IF(SUM($I49:M49)<>0,0,IF(N49<>0,0,M52+N48-N51))","v":0},{"$f":"+IF(SUM($I49:N49)<>0,0,IF(O49<>0,0,N52+O48-O51))","v":0},{"$f":"+IF(SUM($I49:O49)<>0,0,IF(P49<>0,0,O52+P48-P51))","v":0},{"$f":"+IF(SUM($I49:P49)<>0,0,IF(Q49<>0,0,P52+Q48-Q51))","v":0},{"$f":"+IF(SUM($I49:Q49)<>0,0,IF(R49<>0,0,Q52+R48-R51))","v":0},{"$f":"+IF(SUM($I49:R49)<>0,0,IF(S49<>0,0,R52+S48-S51))","v":0},{"$f":"+IF(SUM($I49:S49)<>0,0,IF(T49<>0,0,S52+T48-T51))","v":0},{"$f":"+IF(SUM($I49:T49)<>0,0,IF(U49<>0,0,T52+U48-U51))","v":0},{"$f":"+U52","v":0},{"$f":"+IF(SUM($I49:V49)<>0,0,IF(W49<>0,0,V52+W48-W51))","v":0},{"$f":"+IF(SUM($I49:W49)<>0,0,IF(X49<>0,0,W52+X48-X51))","v":0},{"$f":"+IF(SUM($I49:X49)<>0,0,IF(Y49<>0,0,X52+Y48-Y51))","v":0},{"$f":"+IF(SUM($I49:Y49)<>0,0,IF(Z49<>0,0,Y52+Z48-Z51))","v":0},{"$f":"+IF(SUM($I49:Z49)<>0,0,IF(AA49<>0,0,Z52+AA48-AA51))","v":0},{"$f":"+IF(SUM($I49:AA49)<>0,0,IF(AB49<>0,0,AA52+AB48-AB51))","v":0},{"$f":"+IF(SUM($I49:AB49)<>0,0,IF(AC49<>0,0,AB52+AC48-AC51))","v":0},{"$f":"+IF(SUM($I49:AC49)<>0,0,IF(AD49<>0,0,AC52+AD48-AD51))","v":0},{"$f":"+IF(SUM($I49:AD49)<>0,0,IF(AE49<>0,0,AD52+AE48-AE51))","v":0},{"$f":"+IF(SUM($I49:AE49)<>0,0,IF(AF49<>0,0,AE52+AF48-AF51))","v":0},{"$f":"+IF(SUM($I49:AF49)<>0,0,IF(AG49<>0,0,AF52+AG48-AG51))","v":0},{"$f":"+IF(SUM($I49:AG49)<>0,0,IF(AH49<>0,0,AG52+AH48-AH51))","v":0},{"$f":"+AH52","v":0},{"$f":"+IF(SUM($I49:AI49)<>0,0,IF(AJ49<>0,0,AI52+AJ48-AJ51))","v":0},{"$f":"+IF(SUM($I49:AJ49)<>0,0,IF(AK49<>0,0,AJ52+AK48-AK51))","v":0},{"$f":"+IF(SUM($I49:AK49)<>0,0,IF(AL49<>0,0,AK52+AL48-AL51))","v":0}]
[null,"Söluhagnaður (-tap)",null,null,null,null,{"$f":"Arsreikningur!$E$37","v":12},null,null,{"$f":"+IF(SUM($I49:I49)<>0,0,IF(J49<>0,J49-(I52),0))","v":0},{"$f":"+IF(SUM($I49:J49)<>0,0,IF(K49<>0,K49-(J52),0))","v":0},{"$f":"+IF(SUM($I49:K49)<>0,0,IF(L49<>0,L49-(K52),0))","v":0},{"$f":"+IF(SUM($I49:L49)<>0,0,IF(M49<>0,M49-(L52),0))","v":0},{"$f":"+IF(SUM($I49:M49)<>0,0,IF(N49<>0,N49-(M52),0))","v":0},{"$f":"+IF(SUM($I49:N49)<>0,0,IF(O49<>0,O49-(N52),0))","v":0},{"$f":"+IF(SUM($I49:O49)<>0,0,IF(P49<>0,P49-(O52),0))","v":0},{"$f":"+IF(SUM($I49:P49)<>0,0,IF(Q49<>0,Q49-(P52),0))","v":0},{"$f":"+IF(SUM($I49:Q49)<>0,0,IF(R49<>0,R49-(Q52),0))","v":0},{"$f":"+IF(SUM($I49:R49)<>0,0,IF(S49<>0,S49-(R52),0))","v":0},{"$f":"+IF(SUM($I49:S49)<>0,0,IF(T49<>0,T49-(S52),0))","v":0},{"$f":"+IF(SUM($I49:T49)<>0,0,IF(U49<>0,U49-(T52),0))","v":0},{"$f":"SUM(J53:U53)","v":0},{"$f":"+IF(SUM($I49:V49)<>0,0,IF(W49<>0,W49-(V52),0))","v":0},{"$f":"+IF(SUM($I49:W49)<>0,0,IF(X49<>0,X49-(W52),0))","v":0},{"$f":"+IF(SUM($I49:X49)<>0,0,IF(Y49<>0,Y49-(X52),0))","v":0},{"$f":"+IF(SUM($I49:Y49)<>0,0,IF(Z49<>0,Z49-(Y52),0))","v":0},{"$f":"+IF(SUM($I49:Z49)<>0,0,IF(AA49<>0,AA49-(Z52),0))","v":0},{"$f":"+IF(SUM($I49:AA49)<>0,0,IF(AB49<>0,AB49-(AA52),0))","v":0},{"$f":"+IF(SUM($I49:AB49)<>0,0,IF(AC49<>0,AC49-(AB52),0))","v":0},{"$f":"+IF(SUM($I49:AC49)<>0,0,IF(AD49<>0,AD49-(AC52),0))","v":0},{"$f":"+IF(SUM($I49:AD49)<>0,0,IF(AE49<>0,AE49-(AD52),0))","v":0},{"$f":"+IF(SUM($I49:AE49)<>0,0,IF(AF49<>0,AF49-(AE52),0))","v":0},{"$f":"+IF(SUM($I49:AF49)<>0,0,IF(AG49<>0,AG49-(AF52),0))","v":0},{"$f":"+IF(SUM($I49:AG49)<>0,0,IF(AH49<>0,AH49-(AG52),0))","v":0},{"$f":"SUM(W53:AH53)","v":0},{"$f":"+IF(SUM($I49:AI49)<>0,0,IF(AJ49<>0,AJ49-(AI52),0))","v":0},{"$f":"+IF(SUM($I49:AJ49)<>0,0,IF(AK49<>0,AK49-(AJ52),0))","v":0},{"$f":"+IF(SUM($I49:AK49)<>0,0,IF(AL49<>0,AL49-(AK52),0))","v":0}]

{"sheet":"Lan","index":5,"n_rows":76,"n_cols":39,"rows_kept":76,"cut":false,"hidden":false,"merged":[[5,0,5,1],[23,0,23,1],[41,0,41,1],[59,0,59,1]]}
[{"$f":"+Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[null,null,"Lánaflokkur","Fjöldi \nafborgana","Fjöldi afb.\ná heilum árum","Vextir\np.a.","Skýr",null,{"$f":"+Efnahagur!G3","v":"Árið\n2015"},{"$f":"+Efnahagur!H3","v":"Jan\n2016"},{"$f":"+Efnahagur!I3","v":"Feb\n2016"},{"$f":"+Efnahagur!J3","v":"Mar\n2016"},{"$f":"+Efnahagur!K3","v":"Apr\n2016"},{"$f":"+Efnahagur!L3","v":"Maí\n2016"},{"$f":"+Efnahagur!M3","v":"Jún\n2016"},{"$f":"+Efnahagur!N3","v":"Júl\n2016"},{"$f":"+Efnahagur!O3","v":"Ágú\n2016"},{"$f":"+Efnahagur!P3","v":"Sep\n2016"},{"$f":"+Efnahagur!Q3","v":"Okt\n2016"},{"$f":"+Efnahagur!R3","v":"Nóv\n2016"},{"$f":"+Efnahagur!S3","v":"Des\n2016"},{"$f":"+Efnahagur!T3","v":"Árið\n2016"},{"$f":"+Efnahagur!U3","v":"Jan\n2017"},{"$f":"+Efnahagur!V3","v":"Feb\n2017"},{"$f":"+Efnahagur!W3","v":"Mar\n2017"},{"$f":"+Efnahagur!X3","v":"Apr\n2017"},{"$f":"+Efnahagur!Y3","v":"Maí\n2017"},{"$f":"+Efnahagur!Z3","v":"Jún\n2017"},{"$f":"+Efnahagur!AA3","v":"Júl\n2017"},{"$f":"+Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"+Efnahagur!AC3","v":"Sep\n2017"},{"$f":"+Efnahagur!AD3","v":"Okt\n2017"},{"$f":"+Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"+Efnahagur!AF3","v":"Des\n2017"},{"$f":"+Efnahagur!AG3","v":"Árið\n2017"},{"$f":"+Efnahagur!AH3","v":"Árið\n2018"},{"$f":"+Efnahagur!AI3","v":"Árið\n2019"},{"$f":"+Efnahagur!AJ3","v":"Árið\n2020"},{"$f":"+Efnahagur!AK3","v":"Árið\n2021"}]
[]
["Notað í lánaútreikningi - ekki eyða",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["Skrifið inn heiti á láni / lánaflokki hér"]
[]
[null,"Grunnforsendur","Lánaflokkur 1",0,12,0,{"$f":"INDEX(Forsendur!$C$107:$C$109,MATCH($C8,Lanaflokkur,0))","v":25}]
[null,"Ný lán",null,null,null,null,{"$f":"G8&\"_1\"","v":"25_1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:U9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W9:AH9)","v":0}]
[]
[null,"Afborganir lána (talan 1 táknar afborgun)",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(J11:U11)","v":12},1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1]
[null,"Reiknaðar afborganir tímabils",null,null,null,null,null,null,null,{"$f":"IF(OR(J11=0,I22=0,$D8=0),0,\nMIN(I22+J9,(($I22+SUM($I9:J9))/$D8)*IF(J$5=0,1,$E8*J$5)))","v":0},{"$f":"IF(OR(K11=0,J22=0,$D8=0),0,\nMIN(J22+K9,(($I22+SUM($I9:K9))/$D8)*IF(K$5=0,1,$E8*K$5)))","v":0},{"$f":"IF(OR(L11=0,K22=0,$D8=0),0,\nMIN(K22+L9,(($I22+SUM($I9:L9))/$D8)*IF(L$5=0,1,$E8*L$5)))","v":0},{"$f":"IF(OR(M11=0,L22=0,$D8=0),0,\nMIN(L22+M9,(($I22+SUM($I9:M9))/$D8)*IF(M$5=0,1,$E8*M$5)))","v":0},{"$f":"IF(OR(N11=0,M22=0,$D8=0),0,\nMIN(M22+N9,(($I22+SUM($I9:N9))/$D8)*IF(N$5=0,1,$E8*N$5)))","v":0},{"$f":"IF(OR(O11=0,N22=0,$D8=0),0,\nMIN(N22+O9,(($I22+SUM($I9:O9))/$D8)*IF(O$5=0,1,$E8*O$5)))","v":0},{"$f":"IF(OR(P11=0,O22=0,$D8=0),0,\nMIN(O22+P9,(($I22+SUM($I9:P9))/$D8)*IF(P$5=0,1,$E8*P$5)))","v":0},{"$f":"IF(OR(Q11=0,P22=0,$D8=0),0,\nMIN(P22+Q9,(($I22+SUM($I9:Q9))/$D8)*IF(Q$5=0,1,$E8*Q$5)))","v":0},{"$f":"IF(OR(R11=0,Q22=0,$D8=0),0,\nMIN(Q22+R9,(($I22+SUM($I9:R9))/$D8)*IF(R$5=0,1,$E8*R$5)))","v":0},{"$f":"IF(OR(S11=0,R22=0,$D8=0),0,\nMIN(R22+S9,(($I22+SUM($I9:S9))/$D8)*IF(S$5=0,1,$E8*S$5)))","v":0},{"$f":"IF(OR(T11=0,S22=0,$D8=0),0,\nMIN(S22+T9,(($I22+SUM($I9:T9))/$D8)*IF(T$5=0,1,$E8*T$5)))","v":0},{"$f":"IF(OR(U11=0,T22=0,$D8=0),0,\nMIN(T22+U9,(($I22+SUM($I9:U9))/$D8)*IF(U$5=0,1,$E8*U$5)))","v":0},{"$f":"SUM(J12:U12)","v":0},{"$f":"IF(OR(W11=0,V22=0,$D8=0),0,\nMIN(V22+W9,(($I22+SUM($I9:W9)-$V9)/$D8)*IF(W$5=0,1,$E8*W$5)))","v":0},{"$f":"IF(OR(X11=0,W22=0,$D8=0),0,\nMIN(W22+X9,(($I22+SUM($I9:X9)-$V9)/$D8)*IF(X$5=0,1,$E8*X$5)))","v":0},{"$f":"IF(OR(Y11=0,X22=0,$D8=0),0,\nMIN(X22+Y9,(($I22+SUM($I9:Y9)-$V9)/$D8)*IF(Y$5=0,1,$E8*Y$5)))","v":0},{"$f":"IF(OR(Z11=0,Y22=0,$D8=0),0,\nMIN(Y22+Z9,(($I22+SUM($I9:Z9)-$V9)/$D8)*IF(Z$5=0,1,$E8*Z$5)))","v":0},{"$f":"IF(OR(AA11=0,Z22=0,$D8=0),0,\nMIN(Z22+AA9,(($I22+SUM($I9:AA9)-$V9)/$D8)*IF(AA$5=0,1,$E8*AA$5)))","v":0},{"$f":"IF(OR(AB11=0,AA22=0,$D8=0),0,\nMIN(AA22+AB9,(($I22+SUM($I9:AB9)-$V9)/$D8)*IF(AB$5=0,1,$E8*AB$5)))","v":0},{"$f":"IF(OR(AC11=0,AB22=0,$D8=0),0,\nMIN(AB22+AC9,(($I22+SUM($I9:AC9)-$V9)/$D8)*IF(AC$5=0,1,$E8*AC$5)))","v":0},{"$f":"IF(OR(AD11=0,AC22=0,$D8=0),0,\nMIN(AC22+AD9,(($I22+SUM($I9:AD9)-$V9)/$D8)*IF(AD$5=0,1,$E8*AD$5)))","v":0},{"$f":"IF(OR(AE11=0,AD22=0,$D8=0),0,\nMIN(AD22+AE9,(($I22+SUM($I9:AE9)-$V9)/$D8)*IF(AE$5=0,1,$E8*AE$5)))","v":0},{"$f":"IF(OR(AF11=0,AE22=0,$D8=0),0,\nMIN(AE22+AF9,(($I22+SUM($I9:AF9)-$V9)/$D8)*IF(AF$5=0,1,$E8*AF$5)))","v":0},{"$f":"IF(OR(AG11=0,AF22=0,$D8=0),0,\nMIN(AF22+AG9,(($I22+SUM($I9:AG9)-$V9)/$D8)*IF(AG$5=0,1,$E8*AG$5)))","v":0},{"$f":"IF(OR(AH11=0,AG22=0,$D8=0),0,\nMIN(AG22+AH9,(($I22+SUM($I9:AH9)-$V9)/$D8)*IF(AH$5=0,1,$E8*AH$5)))","v":0},{"$f":"SUM(W12:AH12)","v":0},{"$f":"IF(OR(AJ11=0,AI22=0,$D8=0),0,\nMIN(AI22+AJ9,(($I22+SUM($I9:AJ9)-$V9-$AI9)/$D8)*IF(AJ$5=0,1,$E8*AJ$5)))","v":0},{"$f":"IF(OR(AK11=0,AJ22=0,$D8=0),0,\nMIN(AJ22+AK9,(($I22+SUM($I9:AK9)-$V9-$AI9)/$D8)*IF(AK$5=0,1,$E8*AK$5)))","v":0},{"$f":"IF(OR(AL11=0,AK22=0,$D8=0),0,\nMIN(AK22+AL9,(($I22+SUM($I9:AL9)-$V9-$AI9)/$D8)*IF(AL$5=0,1,$E8*AL$5)))","v":0},{"$f":"IF(OR(AM11=0,AL22=0,$D8=0),0,\nMIN(AL22+AM9,(($I22+SUM($I9:AM9)-$V9-$AI9)/$D8)*IF(AM$5=0,1,$E8*AM$5)))","v":0}]
[null,"Leiðréttar afborganir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J13:U13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W13:AH13)","v":0}]
[null,"Afborganir samtals",null,null,null,null,{"$f":"G8&\"_2\"","v":"25_2"},null,null,{"$f":"+J13+J12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J14:U14)","v":0},{"$f":"+W13+W12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W14:AH14)","v":0},{"$f":"+AJ13+AJ12","v":0},{"$f":"+AK13+AK12","v":0},{"$f":"+AL13+AL12","v":0},{"$f":"+AM13+AM12","v":0}]
[null,"Næsta árs afborgun (+12 mánuðir)",null,null,null,null,{"$f":"+Arsreikningur!$E$84","v":28},null,null,{"$f":"IF(J22=0,0,SUM(K14:$U14)+SUM($W14:W14))","v":0},{"$f":"IF(K22=0,0,SUM(L14:$U14)+SUM($W14:X14))","v":0},{"$f":"IF(L22=0,0,SUM(M14:$U14)+SUM($W14:Y14))","v":0},{"$f":"IF(M22=0,0,SUM(N14:$U14)+SUM($W14:Z14))","v":0},{"$f":"IF(N22=0,0,SUM(O14:$U14)+SUM($W14:AA14))","v":0},{"$f":"IF(O22=0,0,SUM(P14:$U14)+SUM($W14:AB14))","v":0},{"$f":"IF(P22=0,0,SUM(Q14:$U14)+SUM($W14:AC14))","v":0},{"$f":"IF(Q22=0,0,SUM(R14:$U14)+SUM($W14:AD14))","v":0},{"$f":"IF(R22=0,0,SUM(S14:$U14)+SUM($W14:AE14))","v":0},{"$f":"IF(S22=0,0,SUM(T14:$U14)+SUM($W14:AF14))","v":0},{"$f":"IF(T22=0,0,SUM(U14:$U14)+SUM($W14:AG14))","v":0},{"$f":"IF(U22=0,0,SUM($W14:AH14))","v":0},{"$f":"+U15","v":0},{"$f":"IF(W22=0,0,SUM(X14:$AH14)+$AJ14/12*1)","v":0},{"$f":"IF(X22=0,0,SUM(Y14:$AH14)+$AJ14/12*2)","v":0},{"$f":"IF(Y22=0,0,SUM(Z14:$AH14)+$AJ14/12*3)","v":0},{"$f":"IF(Z22=0,0,SUM(AA14:$AH14)+$AJ14/12*4)","v":0},{"$f":"IF(AA22=0,0,SUM(AB14:$AH14)+$AJ14/12*5)","v":0},{"$f":"IF(AB22=0,0,SUM(AC14:$AH14)+$AJ14/12*6)","v":0},{"$f":"IF(AC22=0,0,SUM(AD14:$AH14)+$AJ14/12*7)","v":0},{"$f":"IF(AD22=0,0,SUM(AE14:$AH14)+$AJ14/12*8)","v":0},{"$f":"IF(AE22=0,0,SUM(AF14:$AH14)+$AJ14/12*9)","v":0},{"$f":"IF(AF22=0,0,SUM(AG14:$AH14)+$AJ14/12*10)","v":0},{"$f":"IF(AG22=0,0,SUM(AH14:$AH14)+$AJ14/12*11)","v":0},{"$f":"IF(AH22=0,0,+AJ14)","v":0},{"$f":"+AH15","v":0},{"$f":"IF(AJ22=0,0,+AK14)","v":0},{"$f":"IF(AK22=0,0,+AL14)","v":0},{"$f":"IF(AL22=0,0,+AM14)","v":0}]
[]
[null,"Reiknaðir vextir",null,null,null,null,null,null,0,{"$f":"+(I22+(J9-J14)/2)*($F8/12)","v":0},{"$f":"+(J22+(K9-K14)/2)*($F8/12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J17:U17)","v":0},{"$f":"+(V22+(W9-W14)/2)*($F8/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W17:AH17)","v":0},{"$f":"+(AI22+(AJ9-AJ14)/2)*$F8","v":0},{"$f":"+(AJ22+(AK9-AK14)/2)*$F8","v":0},{"$f":"+(AK22+(AL9-AL14)/2)*$F8","v":0}]
[null,"Leiðréttir vextir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J18:U18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W18:AH18)","v":0}]
[null,"Vextir samtals",null,null,null,null,"11_2",null,null,{"$f":"+J18+J17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J19:U19)","v":0},{"$f":"+W18+W17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W19:AH19)","v":0},{"$f":"+AJ18+AJ17","v":0},{"$f":"+AK18+AK17","v":0},{"$f":"+AL18+AL17","v":0}]
[null,"Afb. vaxta (talan 1 táknar afborgun)",null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1]
[null,"Ógreiddir vextir (fært í efnahag)",null,null,null,null,{"$f":"+Arsreikningur!$E$90","v":32},null,null,{"$f":"IF(J20=1,0,I21+J17)","v":0},{"$f":"IF(K20=1,0,J21+K17)","v":0},{"$f":"IF(L20=1,0,K21+L17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+U21","v":0},{"$f":"IF(W20=1,0,V21+W17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH21","v":0},{"$f":"IF(AJ20=1,0,AI21+AJ17)","v":0},{"$f":"IF(AK20=1,0,AJ21+AK17)","v":0},{"$f":"IF(AL20=1,0,AK21+AL17)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G8&\"_3\"","v":"25_3"},null,null,{"$f":"+I22+J9-J14","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U22","v":0},{"$f":"+V22+W9-W14","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH22","v":0},{"$f":"+AI22+AJ9-AJ14","v":0},{"$f":"+AJ22+AK9-AK14","v":0},{"$f":"+AK22+AL9-AL14","v":0}]
[]
["Skrifið inn heiti á láni / lánaflokki hér"]
[]
[null,"Grunnforsendur","Lánaflokkur 1",0,12,0,{"$f":"INDEX(Forsendur!$C$107:$C$109,MATCH($C26,Lanaflokkur,0))","v":25}]
[null,"Ný lán",null,null,null,null,{"$f":"G26&\"_1\"","v":"25_1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J27:U27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W27:AH27)","v":0}]
[]
[null,"Afborganir lána (talan 1 táknar afborgun)",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(J29:U29)","v":12},1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1]
[null,"Reiknaðar afborganir tímabils",null,null,null,null,null,null,null,{"$f":"IF(OR(J29=0,I40=0,$D26=0),0,\nMIN(I40+J27,(($I40+SUM($I27:J27))/$D26)*IF(J$5=0,1,$E26*J$5)))","v":0},{"$f":"IF(OR(K29=0,J40=0,$D26=0),0,\nMIN(J40+K27,(($I40+SUM($I27:K27))/$D26)*IF(K$5=0,1,$E26*K$5)))","v":0},{"$f":"IF(OR(L29=0,K40=0,$D26=0),0,\nMIN(K40+L27,(($I40+SUM($I27:L27))/$D26)*IF(L$5=0,1,$E26*L$5)))","v":0},{"$f":"IF(OR(M29=0,L40=0,$D26=0),0,\nMIN(L40+M27,(($I40+SUM($I27:M27))/$D26)*IF(M$5=0,1,$E26*M$5)))","v":0},{"$f":"IF(OR(N29=0,M40=0,$D26=0),0,\nMIN(M40+N27,(($I40+SUM($I27:N27))/$D26)*IF(N$5=0,1,$E26*N$5)))","v":0},{"$f":"IF(OR(O29=0,N40=0,$D26=0),0,\nMIN(N40+O27,(($I40+SUM($I27:O27))/$D26)*IF(O$5=0,1,$E26*O$5)))","v":0},{"$f":"IF(OR(P29=0,O40=0,$D26=0),0,\nMIN(O40+P27,(($I40+SUM($I27:P27))/$D26)*IF(P$5=0,1,$E26*P$5)))","v":0},{"$f":"IF(OR(Q29=0,P40=0,$D26=0),0,\nMIN(P40+Q27,(($I40+SUM($I27:Q27))/$D26)*IF(Q$5=0,1,$E26*Q$5)))","v":0},{"$f":"IF(OR(R29=0,Q40=0,$D26=0),0,\nMIN(Q40+R27,(($I40+SUM($I27:R27))/$D26)*IF(R$5=0,1,$E26*R$5)))","v":0},{"$f":"IF(OR(S29=0,R40=0,$D26=0),0,\nMIN(R40+S27,(($I40+SUM($I27:S27))/$D26)*IF(S$5=0,1,$E26*S$5)))","v":0},{"$f":"IF(OR(T29=0,S40=0,$D26=0),0,\nMIN(S40+T27,(($I40+SUM($I27:T27))/$D26)*IF(T$5=0,1,$E26*T$5)))","v":0},{"$f":"IF(OR(U29=0,T40=0,$D26=0),0,\nMIN(T40+U27,(($I40+SUM($I27:U27))/$D26)*IF(U$5=0,1,$E26*U$5)))","v":0},{"$f":"SUM(J30:U30)","v":0},{"$f":"IF(OR(W29=0,V40=0,$D26=0),0,\nMIN(V40+W27,(($I40+SUM($I27:W27)-$V27)/$D26)*IF(W$5=0,1,$E26*W$5)))","v":0},{"$f":"IF(OR(X29=0,W40=0,$D26=0),0,\nMIN(W40+X27,(($I40+SUM($I27:X27)-$V27)/$D26)*IF(X$5=0,1,$E26*X$5)))","v":0},{"$f":"IF(OR(Y29=0,X40=0,$D26=0),0,\nMIN(X40+Y27,(($I40+SUM($I27:Y27)-$V27)/$D26)*IF(Y$5=0,1,$E26*Y$5)))","v":0},{"$f":"IF(OR(Z29=0,Y40=0,$D26=0),0,\nMIN(Y40+Z27,(($I40+SUM($I27:Z27)-$V27)/$D26)*IF(Z$5=0,1,$E26*Z$5)))","v":0},{"$f":"IF(OR(AA29=0,Z40=0,$D26=0),0,\nMIN(Z40+AA27,(($I40+SUM($I27:AA27)-$V27)/$D26)*IF(AA$5=0,1,$E26*AA$5)))","v":0},{"$f":"IF(OR(AB29=0,AA40=0,$D26=0),0,\nMIN(AA40+AB27,(($I40+SUM($I27:AB27)-$V27)/$D26)*IF(AB$5=0,1,$E26*AB$5)))","v":0},{"$f":"IF(OR(AC29=0,AB40=0,$D26=0),0,\nMIN(AB40+AC27,(($I40+SUM($I27:AC27)-$V27)/$D26)*IF(AC$5=0,1,$E26*AC$5)))","v":0},{"$f":"IF(OR(AD29=0,AC40=0,$D26=0),0,\nMIN(AC40+AD27,(($I40+SUM($I27:AD27)-$V27)/$D26)*IF(AD$5=0,1,$E26*AD$5)))","v":0},{"$f":"IF(OR(AE29=0,AD40=0,$D26=0),0,\nMIN(AD40+AE27,(($I40+SUM($I27:AE27)-$V27)/$D26)*IF(AE$5=0,1,$E26*AE$5)))","v":0},{"$f":"IF(OR(AF29=0,AE40=0,$D26=0),0,\nMIN(AE40+AF27,(($I40+SUM($I27:AF27)-$V27)/$D26)*IF(AF$5=0,1,$E26*AF$5)))","v":0},{"$f":"IF(OR(AG29=0,AF40=0,$D26=0),0,\nMIN(AF40+AG27,(($I40+SUM($I27:AG27)-$V27)/$D26)*IF(AG$5=0,1,$E26*AG$5)))","v":0},{"$f":"IF(OR(AH29=0,AG40=0,$D26=0),0,\nMIN(AG40+AH27,(($I40+SUM($I27:AH27)-$V27)/$D26)*IF(AH$5=0,1,$E26*AH$5)))","v":0},{"$f":"SUM(W30:AH30)","v":0},{"$f":"IF(OR(AJ29=0,AI40=0,$D26=0),0,\nMIN(AI40+AJ27,(($I40+SUM($I27:AJ27)-$V27-$AI27)/$D26)*IF(AJ$5=0,1,$E26*AJ$5)))","v":0},{"$f":"IF(OR(AK29=0,AJ40=0,$D26=0),0,\nMIN(AJ40+AK27,(($I40+SUM($I27:AK27)-$V27-$AI27)/$D26)*IF(AK$5=0,1,$E26*AK$5)))","v":0},{"$f":"IF(OR(AL29=0,AK40=0,$D26=0),0,\nMIN(AK40+AL27,(($I40+SUM($I27:AL27)-$V27-$AI27)/$D26)*IF(AL$5=0,1,$E26*AL$5)))","v":0},{"$f":"IF(OR(AM29=0,AL40=0,$D26=0),0,\nMIN(AL40+AM27,(($I40+SUM($I27:AM27)-$V27-$AI27)/$D26)*IF(AM$5=0,1,$E26*AM$5)))","v":0}]
[null,"Leiðréttar afborganir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J31:U31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W31:AH31)","v":0}]
[null,"Afborganir samtals",null,null,null,null,{"$f":"G26&\"_2\"","v":"25_2"},null,null,{"$f":"+J31+J30","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J32:U32)","v":0},{"$f":"+W31+W30","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W32:AH32)","v":0},{"$f":"+AJ31+AJ30","v":0},{"$f":"+AK31+AK30","v":0},{"$f":"+AL31+AL30","v":0},{"$f":"+AM31+AM30","v":0}]
[null,"Næsta árs afborgun (+12 mánuðir)",null,null,null,null,{"$f":"+Arsreikningur!$E$84","v":28},null,null,{"$f":"IF(J40=0,0,SUM(K32:$U32)+SUM($W32:W32))","v":0},{"$f":"IF(K40=0,0,SUM(L32:$U32)+SUM($W32:X32))","v":0},{"$f":"IF(L40=0,0,SUM(M32:$U32)+SUM($W32:Y32))","v":0},{"$f":"IF(M40=0,0,SUM(N32:$U32)+SUM($W32:Z32))","v":0},{"$f":"IF(N40=0,0,SUM(O32:$U32)+SUM($W32:AA32))","v":0},{"$f":"IF(O40=0,0,SUM(P32:$U32)+SUM($W32:AB32))","v":0},{"$f":"IF(P40=0,0,SUM(Q32:$U32)+SUM($W32:AC32))","v":0},{"$f":"IF(Q40=0,0,SUM(R32:$U32)+SUM($W32:AD32))","v":0},{"$f":"IF(R40=0,0,SUM(S32:$U32)+SUM($W32:AE32))","v":0},{"$f":"IF(S40=0,0,SUM(T32:$U32)+SUM($W32:AF32))","v":0},{"$f":"IF(T40=0,0,SUM(U32:$U32)+SUM($W32:AG32))","v":0},{"$f":"IF(U40=0,0,SUM($W32:AH32))","v":0},{"$f":"+U33","v":0},{"$f":"IF(W40=0,0,SUM(X32:$AH32)+$AJ32/12*1)","v":0},{"$f":"IF(X40=0,0,SUM(Y32:$AH32)+$AJ32/12*2)","v":0},{"$f":"IF(Y40=0,0,SUM(Z32:$AH32)+$AJ32/12*3)","v":0},{"$f":"IF(Z40=0,0,SUM(AA32:$AH32)+$AJ32/12*4)","v":0},{"$f":"IF(AA40=0,0,SUM(AB32:$AH32)+$AJ32/12*5)","v":0},{"$f":"IF(AB40=0,0,SUM(AC32:$AH32)+$AJ32/12*6)","v":0},{"$f":"IF(AC40=0,0,SUM(AD32:$AH32)+$AJ32/12*7)","v":0},{"$f":"IF(AD40=0,0,SUM(AE32:$AH32)+$AJ32/12*8)","v":0},{"$f":"IF(AE40=0,0,SUM(AF32:$AH32)+$AJ32/12*9)","v":0},{"$f":"IF(AF40=0,0,SUM(AG32:$AH32)+$AJ32/12*10)","v":0},{"$f":"IF(AG40=0,0,SUM(AH32:$AH32)+$AJ32/12*11)","v":0},{"$f":"IF(AH40=0,0,+AJ32)","v":0},{"$f":"+AH33","v":0},{"$f":"IF(AJ40=0,0,+AK32)","v":0},{"$f":"IF(AK40=0,0,+AL32)","v":0},{"$f":"IF(AL40=0,0,+AM32)","v":0}]
[]
[null,"Reiknaðir vextir",null,null,null,null,"11_2",null,0,{"$f":"+(I40+(J27-J32)/2)*($F26/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J35:U35)","v":0},{"$f":"+(V40+(W27-W32)/2)*($F26/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W35:AH35)","v":0},{"$f":"+(AI40+(AJ27-AJ32)/2)*$F26","v":0},{"$f":"+(AJ40+(AK27-AK32)/2)*$F26","v":0},{"$f":"+(AK40+(AL27-AL32)/2)*$F26","v":0}]
[null,"Leiðréttir vextir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J36:U36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W36:AH36)","v":0}]
[null,"Vextir samtals",null,null,null,null,"11_2",null,null,{"$f":"+J36+J35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J37:U37)","v":0},{"$f":"+W36+W35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W37:AH37)","v":0},{"$f":"+AJ36+AJ35","v":0},{"$f":"+AK36+AK35","v":0},{"$f":"+AL36+AL35","v":0}]
[null,"Afb. vaxta (talan 1 táknar afborgun)",null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1]
[null,"Ógreiddir vextir (fært í efnahag)",null,null,null,null,{"$f":"+Arsreikningur!$E$90","v":32},null,null,{"$f":"IF(J38=1,0,I39+J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U39","v":0},{"$f":"IF(W38=1,0,V39+W35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH39","v":0},{"$f":"IF(AJ38=1,0,AI39+AJ35)","v":0},{"$f":"IF(AK38=1,0,AJ39+AK35)","v":0},{"$f":"IF(AL38=1,0,AK39+AL35)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G26&\"_3\"","v":"25_3"},null,null,{"$f":"+I40+J27-J32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U40","v":0},{"$f":"+V40+W27-W32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH40","v":0},{"$f":"+AI40+AJ27-AJ32","v":0},{"$f":"+AJ40+AK27-AK32","v":0},{"$f":"+AK40+AL27-AL32","v":0}]
[]
["Skrifið inn heiti á láni / lánaflokki hér"]
[]
[null,"Grunnforsendur","Lánaflokkur 1",0,12,0,{"$f":"INDEX(Forsendur!$C$107:$C$109,MATCH($C44,Lanaflokkur,0))","v":25}]
[null,"Ný lán",null,null,null,null,{"$f":"G44&\"_1\"","v":"25_1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J45:U45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W45:AH45)","v":0}]
[]
[null,"Afborganir lána (talan 1 táknar afborgun)",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1]
[null,"Reiknaðar afborganir tímabils",null,null,null,null,null,null,null,{"$f":"IF(OR(J47=0,I58=0,$D44=0),0,\nMIN(I58+J45,(($I58+SUM($I45:J45))/$D44)*IF(J$5=0,1,$E44*J$5)))","v":0},{"$f":"IF(OR(K47=0,J58=0,$D44=0),0,\nMIN(J58+K45,(($I58+SUM($I45:K45))/$D44)*IF(K$5=0,1,$E44*K$5)))","v":0},{"$f":"IF(OR(L47=0,K58=0,$D44=0),0,\nMIN(K58+L45,(($I58+SUM($I45:L45))/$D44)*IF(L$5=0,1,$E44*L$5)))","v":0},{"$f":"IF(OR(M47=0,L58=0,$D44=0),0,\nMIN(L58+M45,(($I58+SUM($I45:M45))/$D44)*IF(M$5=0,1,$E44*M$5)))","v":0},{"$f":"IF(OR(N47=0,M58=0,$D44=0),0,\nMIN(M58+N45,(($I58+SUM($I45:N45))/$D44)*IF(N$5=0,1,$E44*N$5)))","v":0},{"$f":"IF(OR(O47=0,N58=0,$D44=0),0,\nMIN(N58+O45,(($I58+SUM($I45:O45))/$D44)*IF(O$5=0,1,$E44*O$5)))","v":0},{"$f":"IF(OR(P47=0,O58=0,$D44=0),0,\nMIN(O58+P45,(($I58+SUM($I45:P45))/$D44)*IF(P$5=0,1,$E44*P$5)))","v":0},{"$f":"IF(OR(Q47=0,P58=0,$D44=0),0,\nMIN(P58+Q45,(($I58+SUM($I45:Q45))/$D44)*IF(Q$5=0,1,$E44*Q$5)))","v":0},{"$f":"IF(OR(R47=0,Q58=0,$D44=0),0,\nMIN(Q58+R45,(($I58+SUM($I45:R45))/$D44)*IF(R$5=0,1,$E44*R$5)))","v":0},{"$f":"IF(OR(S47=0,R58=0,$D44=0),0,\nMIN(R58+S45,(($I58+SUM($I45:S45))/$D44)*IF(S$5=0,1,$E44*S$5)))","v":0},{"$f":"IF(OR(T47=0,S58=0,$D44=0),0,\nMIN(S58+T45,(($I58+SUM($I45:T45))/$D44)*IF(T$5=0,1,$E44*T$5)))","v":0},{"$f":"IF(OR(U47=0,T58=0,$D44=0),0,\nMIN(T58+U45,(($I58+SUM($I45:U45))/$D44)*IF(U$5=0,1,$E44*U$5)))","v":0},{"$f":"SUM(J48:U48)","v":0},{"$f":"IF(OR(W47=0,V58=0,$D44=0),0,\nMIN(V58+W45,(($I58+SUM($I45:W45)-$V45)/$D44)*IF(W$5=0,1,$E44*W$5)))","v":0},{"$f":"IF(OR(X47=0,W58=0,$D44=0),0,\nMIN(W58+X45,(($I58+SUM($I45:X45)-$V45)/$D44)*IF(X$5=0,1,$E44*X$5)))","v":0},{"$f":"IF(OR(Y47=0,X58=0,$D44=0),0,\nMIN(X58+Y45,(($I58+SUM($I45:Y45)-$V45)/$D44)*IF(Y$5=0,1,$E44*Y$5)))","v":0},{"$f":"IF(OR(Z47=0,Y58=0,$D44=0),0,\nMIN(Y58+Z45,(($I58+SUM($I45:Z45)-$V45)/$D44)*IF(Z$5=0,1,$E44*Z$5)))","v":0},{"$f":"IF(OR(AA47=0,Z58=0,$D44=0),0,\nMIN(Z58+AA45,(($I58+SUM($I45:AA45)-$V45)/$D44)*IF(AA$5=0,1,$E44*AA$5)))","v":0},{"$f":"IF(OR(AB47=0,AA58=0,$D44=0),0,\nMIN(AA58+AB45,(($I58+SUM($I45:AB45)-$V45)/$D44)*IF(AB$5=0,1,$E44*AB$5)))","v":0},{"$f":"IF(OR(AC47=0,AB58=0,$D44=0),0,\nMIN(AB58+AC45,(($I58+SUM($I45:AC45)-$V45)/$D44)*IF(AC$5=0,1,$E44*AC$5)))","v":0},{"$f":"IF(OR(AD47=0,AC58=0,$D44=0),0,\nMIN(AC58+AD45,(($I58+SUM($I45:AD45)-$V45)/$D44)*IF(AD$5=0,1,$E44*AD$5)))","v":0},{"$f":"IF(OR(AE47=0,AD58=0,$D44=0),0,\nMIN(AD58+AE45,(($I58+SUM($I45:AE45)-$V45)/$D44)*IF(AE$5=0,1,$E44*AE$5)))","v":0},{"$f":"IF(OR(AF47=0,AE58=0,$D44=0),0,\nMIN(AE58+AF45,(($I58+SUM($I45:AF45)-$V45)/$D44)*IF(AF$5=0,1,$E44*AF$5)))","v":0},{"$f":"IF(OR(AG47=0,AF58=0,$D44=0),0,\nMIN(AF58+AG45,(($I58+SUM($I45:AG45)-$V45)/$D44)*IF(AG$5=0,1,$E44*AG$5)))","v":0},{"$f":"IF(OR(AH47=0,AG58=0,$D44=0),0,\nMIN(AG58+AH45,(($I58+SUM($I45:AH45)-$V45)/$D44)*IF(AH$5=0,1,$E44*AH$5)))","v":0},{"$f":"SUM(W48:AH48)","v":0},{"$f":"IF(OR(AJ47=0,AI58=0,$D44=0),0,\nMIN(AI58+AJ45,(($I58+SUM($I45:AJ45)-$V45-$AI45)/$D44)*IF(AJ$5=0,1,$E44*AJ$5)))","v":0},{"$f":"IF(OR(AK47=0,AJ58=0,$D44=0),0,\nMIN(AJ58+AK45,(($I58+SUM($I45:AK45)-$V45-$AI45)/$D44)*IF(AK$5=0,1,$E44*AK$5)))","v":0},{"$f":"IF(OR(AL47=0,AK58=0,$D44=0),0,\nMIN(AK58+AL45,(($I58+SUM($I45:AL45)-$V45-$AI45)/$D44)*IF(AL$5=0,1,$E44*AL$5)))","v":0},{"$f":"IF(OR(AM47=0,AL58=0,$D44=0),0,\nMIN(AL58+AM45,(($I58+SUM($I45:AM45)-$V45-$AI45)/$D44)*IF(AM$5=0,1,$E44*AM$5)))","v":0}]
[null,"Leiðréttar afborganir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J49:U49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W49:AH49)","v":0}]
[null,"Afborganir samtals",null,null,null,null,{"$f":"G44&\"_2\"","v":"25_2"},null,null,{"$f":"+J49+J48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J50:U50)","v":0},{"$f":"+W49+W48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W50:AH50)","v":0},{"$f":"+AJ49+AJ48","v":0},{"$f":"+AK49+AK48","v":0},{"$f":"+AL49+AL48","v":0},{"$f":"+AM49+AM48","v":0}]
[null,"Næsta árs afborgun (+12 mánuðir)",null,null,null,null,{"$f":"+Arsreikningur!$E$84","v":28},null,null,{"$f":"IF(J58=0,0,SUM(K50:$U50)+SUM($W50:W50))","v":0},{"$f":"IF(K58=0,0,SUM(L50:$U50)+SUM($W50:X50))","v":0},{"$f":"IF(L58=0,0,SUM(M50:$U50)+SUM($W50:Y50))","v":0},{"$f":"IF(M58=0,0,SUM(N50:$U50)+SUM($W50:Z50))","v":0},{"$f":"IF(N58=0,0,SUM(O50:$U50)+SUM($W50:AA50))","v":0},{"$f":"IF(O58=0,0,SUM(P50:$U50)+SUM($W50:AB50))","v":0},{"$f":"IF(P58=0,0,SUM(Q50:$U50)+SUM($W50:AC50))","v":0},{"$f":"IF(Q58=0,0,SUM(R50:$U50)+SUM($W50:AD50))","v":0},{"$f":"IF(R58=0,0,SUM(S50:$U50)+SUM($W50:AE50))","v":0},{"$f":"IF(S58=0,0,SUM(T50:$U50)+SUM($W50:AF50))","v":0},{"$f":"IF(T58=0,0,SUM(U50:$U50)+SUM($W50:AG50))","v":0},{"$f":"IF(U58=0,0,SUM($W50:AH50))","v":0},{"$f":"+U51","v":0},{"$f":"IF(W58=0,0,SUM(X50:$AH50)+$AJ50/12*1)","v":0},{"$f":"IF(X58=0,0,SUM(Y50:$AH50)+$AJ50/12*2)","v":0},{"$f":"IF(Y58=0,0,SUM(Z50:$AH50)+$AJ50/12*3)","v":0},{"$f":"IF(Z58=0,0,SUM(AA50:$AH50)+$AJ50/12*4)","v":0},{"$f":"IF(AA58=0,0,SUM(AB50:$AH50)+$AJ50/12*5)","v":0},{"$f":"IF(AB58=0,0,SUM(AC50:$AH50)+$AJ50/12*6)","v":0},{"$f":"IF(AC58=0,0,SUM(AD50:$AH50)+$AJ50/12*7)","v":0},{"$f":"IF(AD58=0,0,SUM(AE50:$AH50)+$AJ50/12*8)","v":0},{"$f":"IF(AE58=0,0,SUM(AF50:$AH50)+$AJ50/12*9)","v":0},{"$f":"IF(AF58=0,0,SUM(AG50:$AH50)+$AJ50/12*10)","v":0},{"$f":"IF(AG58=0,0,SUM(AH50:$AH50)+$AJ50/12*11)","v":0},{"$f":"IF(AH58=0,0,+AJ50)","v":0},{"$f":"+AH51","v":0},{"$f":"IF(AJ58=0,0,+AK50)","v":0},{"$f":"IF(AK58=0,0,+AL50)","v":0},{"$f":"IF(AL58=0,0,+AM50)","v":0}]
[]
[null,"Reiknaðir vextir",null,null,null,null,"11_2",null,0,{"$f":"+(I58+(J45-J50)/2)*($F44/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J53:U53)","v":0},{"$f":"+(V58+(W45-W50)/2)*($F44/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W53:AH53)","v":0},{"$f":"+(AI58+(AJ45-AJ50)/2)*$F44","v":0},{"$f":"+(AJ58+(AK45-AK50)/2)*$F44","v":0},{"$f":"+(AK58+(AL45-AL50)/2)*$F44","v":0}]
[null,"Leiðréttir vextir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J54:U54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W54:AH54)","v":0}]
[null,"Vextir samtals",null,null,null,null,"11_2",null,null,{"$f":"+J54+J53","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J55:U55)","v":0},{"$f":"+W54+W53","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W55:AH55)","v":0},{"$f":"+AJ54+AJ53","v":0},{"$f":"+AK54+AK53","v":0},{"$f":"+AL54+AL53","v":0}]
[null,"Afb. vaxta (talan 1 táknar afborgun)",null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1]
[null,"Ógreiddir vextir (fært í efnahag)",null,null,null,null,{"$f":"+Arsreikningur!$E$90","v":32},null,null,{"$f":"IF(J56=1,0,I57+J53)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U57","v":0},{"$f":"IF(W56=1,0,V57+W53)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH57","v":0},{"$f":"IF(AJ56=1,0,AI57+AJ53)","v":0},{"$f":"IF(AK56=1,0,AJ57+AK53)","v":0},{"$f":"IF(AL56=1,0,AK57+AL53)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G44&\"_3\"","v":"25_3"},null,null,{"$f":"+I58+J45-J50","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U58","v":0},{"$f":"+V58+W45-W50","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH58","v":0},{"$f":"+AI58+AJ45-AJ50","v":0},{"$f":"+AJ58+AK45-AK50","v":0},{"$f":"+AK58+AL45-AL50","v":0}]
[]
["Skrifið inn heiti á láni / lánaflokki hér"]
[]
[null,"Grunnforsendur","Lánaflokkur 1",1,12,0,{"$f":"INDEX(Forsendur!$C$107:$C$109,MATCH($C62,Lanaflokkur,0))","v":25}]
[null,"Ný lán",null,null,null,null,{"$f":"G62&\"_1\"","v":"25_1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J63:U63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W63:AH63)","v":0}]
[]
[null,"Afborganir lána (talan 1 táknar afborgun)",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1]
[null,"Reiknaðar afborganir tímabils",null,null,null,null,null,null,null,{"$f":"IF(OR(J65=0,I76=0,$D62=0),0,\nMIN(I76+J63,(($I76+SUM($I63:J63))/$D62)*IF(J$5=0,1,$E62*J$5)))","v":0},{"$f":"IF(OR(K65=0,J76=0,$D62=0),0,\nMIN(J76+K63,(($I76+SUM($I63:K63))/$D62)*IF(K$5=0,1,$E62*K$5)))","v":0},{"$f":"IF(OR(L65=0,K76=0,$D62=0),0,\nMIN(K76+L63,(($I76+SUM($I63:L63))/$D62)*IF(L$5=0,1,$E62*L$5)))","v":0},{"$f":"IF(OR(M65=0,L76=0,$D62=0),0,\nMIN(L76+M63,(($I76+SUM($I63:M63))/$D62)*IF(M$5=0,1,$E62*M$5)))","v":0},{"$f":"IF(OR(N65=0,M76=0,$D62=0),0,\nMIN(M76+N63,(($I76+SUM($I63:N63))/$D62)*IF(N$5=0,1,$E62*N$5)))","v":0},{"$f":"IF(OR(O65=0,N76=0,$D62=0),0,\nMIN(N76+O63,(($I76+SUM($I63:O63))/$D62)*IF(O$5=0,1,$E62*O$5)))","v":0},{"$f":"IF(OR(P65=0,O76=0,$D62=0),0,\nMIN(O76+P63,(($I76+SUM($I63:P63))/$D62)*IF(P$5=0,1,$E62*P$5)))","v":0},{"$f":"IF(OR(Q65=0,P76=0,$D62=0),0,\nMIN(P76+Q63,(($I76+SUM($I63:Q63))/$D62)*IF(Q$5=0,1,$E62*Q$5)))","v":0},{"$f":"IF(OR(R65=0,Q76=0,$D62=0),0,\nMIN(Q76+R63,(($I76+SUM($I63:R63))/$D62)*IF(R$5=0,1,$E62*R$5)))","v":0},{"$f":"IF(OR(S65=0,R76=0,$D62=0),0,\nMIN(R76+S63,(($I76+SUM($I63:S63))/$D62)*IF(S$5=0,1,$E62*S$5)))","v":0},{"$f":"IF(OR(T65=0,S76=0,$D62=0),0,\nMIN(S76+T63,(($I76+SUM($I63:T63))/$D62)*IF(T$5=0,1,$E62*T$5)))","v":0},{"$f":"IF(OR(U65=0,T76=0,$D62=0),0,\nMIN(T76+U63,(($I76+SUM($I63:U63))/$D62)*IF(U$5=0,1,$E62*U$5)))","v":0},{"$f":"SUM(J66:U66)","v":0},{"$f":"IF(OR(W65=0,V76=0,$D62=0),0,\nMIN(V76+W63,(($I76+SUM($I63:W63)-$V63)/$D62)*IF(W$5=0,1,$E62*W$5)))","v":0},{"$f":"IF(OR(X65=0,W76=0,$D62=0),0,\nMIN(W76+X63,(($I76+SUM($I63:X63)-$V63)/$D62)*IF(X$5=0,1,$E62*X$5)))","v":0},{"$f":"IF(OR(Y65=0,X76=0,$D62=0),0,\nMIN(X76+Y63,(($I76+SUM($I63:Y63)-$V63)/$D62)*IF(Y$5=0,1,$E62*Y$5)))","v":0},{"$f":"IF(OR(Z65=0,Y76=0,$D62=0),0,\nMIN(Y76+Z63,(($I76+SUM($I63:Z63)-$V63)/$D62)*IF(Z$5=0,1,$E62*Z$5)))","v":0},{"$f":"IF(OR(AA65=0,Z76=0,$D62=0),0,\nMIN(Z76+AA63,(($I76+SUM($I63:AA63)-$V63)/$D62)*IF(AA$5=0,1,$E62*AA$5)))","v":0},{"$f":"IF(OR(AB65=0,AA76=0,$D62=0),0,\nMIN(AA76+AB63,(($I76+SUM($I63:AB63)-$V63)/$D62)*IF(AB$5=0,1,$E62*AB$5)))","v":0},{"$f":"IF(OR(AC65=0,AB76=0,$D62=0),0,\nMIN(AB76+AC63,(($I76+SUM($I63:AC63)-$V63)/$D62)*IF(AC$5=0,1,$E62*AC$5)))","v":0},{"$f":"IF(OR(AD65=0,AC76=0,$D62=0),0,\nMIN(AC76+AD63,(($I76+SUM($I63:AD63)-$V63)/$D62)*IF(AD$5=0,1,$E62*AD$5)))","v":0},{"$f":"IF(OR(AE65=0,AD76=0,$D62=0),0,\nMIN(AD76+AE63,(($I76+SUM($I63:AE63)-$V63)/$D62)*IF(AE$5=0,1,$E62*AE$5)))","v":0},{"$f":"IF(OR(AF65=0,AE76=0,$D62=0),0,\nMIN(AE76+AF63,(($I76+SUM($I63:AF63)-$V63)/$D62)*IF(AF$5=0,1,$E62*AF$5)))","v":0},{"$f":"IF(OR(AG65=0,AF76=0,$D62=0),0,\nMIN(AF76+AG63,(($I76+SUM($I63:AG63)-$V63)/$D62)*IF(AG$5=0,1,$E62*AG$5)))","v":0},{"$f":"IF(OR(AH65=0,AG76=0,$D62=0),0,\nMIN(AG76+AH63,(($I76+SUM($I63:AH63)-$V63)/$D62)*IF(AH$5=0,1,$E62*AH$5)))","v":0},{"$f":"SUM(W66:AH66)","v":0},{"$f":"IF(OR(AJ65=0,AI76=0,$D62=0),0,\nMIN(AI76+AJ63,(($I76+SUM($I63:AJ63)-$V63-$AI63)/$D62)*IF(AJ$5=0,1,$E62*AJ$5)))","v":0},{"$f":"IF(OR(AK65=0,AJ76=0,$D62=0),0,\nMIN(AJ76+AK63,(($I76+SUM($I63:AK63)-$V63-$AI63)/$D62)*IF(AK$5=0,1,$E62*AK$5)))","v":0},{"$f":"IF(OR(AL65=0,AK76=0,$D62=0),0,\nMIN(AK76+AL63,(($I76+SUM($I63:AL63)-$V63-$AI63)/$D62)*IF(AL$5=0,1,$E62*AL$5)))","v":0},{"$f":"IF(OR(AM65=0,AL76=0,$D62=0),0,\nMIN(AL76+AM63,(($I76+SUM($I63:AM63)-$V63-$AI63)/$D62)*IF(AM$5=0,1,$E62*AM$5)))","v":0}]
[null,"Leiðréttar afborganir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J67:U67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W67:AH67)","v":0}]
[null,"Afborganir samtals",null,null,null,null,{"$f":"G62&\"_2\"","v":"25_2"},null,null,{"$f":"+J67+J66","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J68:U68)","v":0},{"$f":"+W67+W66","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W68:AH68)","v":0},{"$f":"+AJ67+AJ66","v":0},{"$f":"+AK67+AK66","v":0},{"$f":"+AL67+AL66","v":0},{"$f":"+AM67+AM66","v":0}]
[null,"Næsta árs afborgun (+12 mánuðir)",null,null,null,null,{"$f":"+Arsreikningur!$E$84","v":28},null,null,{"$f":"IF(J76=0,0,SUM(K68:$U68)+SUM($W68:W68))","v":0},{"$f":"IF(K76=0,0,SUM(L68:$U68)+SUM($W68:X68))","v":0},{"$f":"IF(L76=0,0,SUM(M68:$U68)+SUM($W68:Y68))","v":0},{"$f":"IF(M76=0,0,SUM(N68:$U68)+SUM($W68:Z68))","v":0},{"$f":"IF(N76=0,0,SUM(O68:$U68)+SUM($W68:AA68))","v":0},{"$f":"IF(O76=0,0,SUM(P68:$U68)+SUM($W68:AB68))","v":0},{"$f":"IF(P76=0,0,SUM(Q68:$U68)+SUM($W68:AC68))","v":0},{"$f":"IF(Q76=0,0,SUM(R68:$U68)+SUM($W68:AD68))","v":0},{"$f":"IF(R76=0,0,SUM(S68:$U68)+SUM($W68:AE68))","v":0},{"$f":"IF(S76=0,0,SUM(T68:$U68)+SUM($W68:AF68))","v":0},{"$f":"IF(T76=0,0,SUM(U68:$U68)+SUM($W68:AG68))","v":0},{"$f":"IF(U76=0,0,SUM($W68:AH68))","v":0},{"$f":"+U69","v":0},{"$f":"IF(W76=0,0,SUM(X68:$AH68)+$AJ68/12*1)","v":0},{"$f":"IF(X76=0,0,SUM(Y68:$AH68)+$AJ68/12*2)","v":0},{"$f":"IF(Y76=0,0,SUM(Z68:$AH68)+$AJ68/12*3)","v":0},{"$f":"IF(Z76=0,0,SUM(AA68:$AH68)+$AJ68/12*4)","v":0},{"$f":"IF(AA76=0,0,SUM(AB68:$AH68)+$AJ68/12*5)","v":0},{"$f":"IF(AB76=0,0,SUM(AC68:$AH68)+$AJ68/12*6)","v":0},{"$f":"IF(AC76=0,0,SUM(AD68:$AH68)+$AJ68/12*7)","v":0},{"$f":"IF(AD76=0,0,SUM(AE68:$AH68)+$AJ68/12*8)","v":0},{"$f":"IF(AE76=0,0,SUM(AF68:$AH68)+$AJ68/12*9)","v":0},{"$f":"IF(AF76=0,0,SUM(AG68:$AH68)+$AJ68/12*10)","v":0},{"$f":"IF(AG76=0,0,SUM(AH68:$AH68)+$AJ68/12*11)","v":0},{"$f":"IF(AH76=0,0,+AJ68)","v":0},{"$f":"+AH69","v":0},{"$f":"IF(AJ76=0,0,+AK68)","v":0},{"$f":"IF(AK76=0,0,+AL68)","v":0},{"$f":"IF(AL76=0,0,+AM68)","v":0}]
[]
[null,"Reiknaðir vextir",null,null,null,null,"11_2",null,0,{"$f":"+(I76+(J63-J68)/2)*($F62/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J71:U71)","v":0},{"$f":"+(V76+(W63-W68)/2)*($F62/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:AH71)","v":0},{"$f":"+(AI76+(AJ63-AJ68)/2)*$F62","v":0},{"$f":"+(AJ76+(AK63-AK68)/2)*$F62","v":0},{"$f":"+(AK76+(AL63-AL68)/2)*$F62","v":0}]
[null,"Leiðréttir vextir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J72:U72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W72:AH72)","v":0}]
[null,"Vextir samtals",null,null,null,null,"11_2",null,null,{"$f":"+J72+J71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J73:U73)","v":0},{"$f":"+W72+W71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W73:AH73)","v":0},{"$f":"+AJ72+AJ71","v":0},{"$f":"+AK72+AK71","v":0},{"$f":"+AL72+AL71","v":0}]
[null,"Afb. vaxta (talan 1 táknar afborgun)",null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1]
[null,"Ógreiddir vextir (fært í efnahag)",null,null,null,null,{"$f":"+Arsreikningur!$E$90","v":32},null,null,{"$f":"IF(J74=1,0,I75+J71)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U75","v":0},{"$f":"IF(W74=1,0,V75+W71)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH75","v":0},{"$f":"IF(AJ74=1,0,AI75+AJ71)","v":0},{"$f":"IF(AK74=1,0,AJ75+AK71)","v":0},{"$f":"IF(AL74=1,0,AK75+AL71)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"G62&\"_3\"","v":"25_3"},null,null,{"$f":"+I76+J63-J68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U76","v":0},{"$f":"+V76+W63-W68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH76","v":0},{"$f":"+AI76+AJ63-AJ68","v":0},{"$f":"+AJ76+AK63-AK68","v":0},{"$f":"+AK76+AL63-AL68","v":0}]

{"sheet":"Efnahagur","index":6,"n_rows":133,"n_cols":37,"rows_kept":133,"cut":false,"hidden":false,"merged":[[6,0,6,1],[11,0,11,1],[17,0,17,1],[24,0,24,1],[30,0,30,1],[77,0,77,1],[82,0,82,1],[94,0,94,1],[116,0,116,1],[37,0,37,1],[42,0,42,1],[52,0,52,1],[57,0,57,1],[63,0,63,1],[70,0,70,1]]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[null,null,null,null,"Skýr.",null,{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6-1,\"Árið\n\"&Forsendur!$C$6-1&\"-\"&Forsendur!$C$6)","v":"Árið\n2015"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7,1),\"Mmm\nyyy\"))","v":"Jan\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+1,1),\"Mmm\nyyy\"))","v":"Feb\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+2,1),\"Mmm\nyyy\"))","v":"Mar\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+3,1),\"Mmm\nyyy\"))","v":"Apr\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+4,1),\"Mmm\nyyy\"))","v":"Maí\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+5,1),\"Mmm\nyyy\"))","v":"Jún\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+6,1),\"Mmm\nyyy\"))","v":"Júl\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+7,1),\"Mmm\nyyy\"))","v":"Ágú\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+8,1),\"Mmm\nyyy\"))","v":"Sep\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+9,1),\"Mmm\nyyy\"))","v":"Okt\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+10,1),\"Mmm\nyyy\"))","v":"Nóv\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6,Forsendur!$C$7+11,1),\"Mmm\nyyy\"))","v":"Des\n2016"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6,\"Árið\n\"&Forsendur!$C$6&\"-\"&Forsendur!$C$6+1)","v":"Árið\n2016"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7,1),\"Mmm\nyyy\"))","v":"Jan\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+1,1),\"Mmm\nyyy\"))","v":"Feb\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+2,1),\"Mmm\nyyy\"))","v":"Mar\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+3,1),\"Mmm\nyyy\"))","v":"Apr\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+4,1),\"Mmm\nyyy\"))","v":"Maí\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+5,1),\"Mmm\nyyy\"))","v":"Jún\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+6,1),\"Mmm\nyyy\"))","v":"Júl\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+7,1),\"Mmm\nyyy\"))","v":"Ágú\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+8,1),\"Mmm\nyyy\"))","v":"Sep\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+9,1),\"Mmm\nyyy\"))","v":"Okt\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+10,1),\"Mmm\nyyy\"))","v":"Nóv\n2017"},{"$f":"PROPER(TEXT(DATE(Forsendur!$C$6+1,Forsendur!$C$7+11,1),\"Mmm\nyyy\"))","v":"Des\n2017"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6+1,\"Árið\n\"&Forsendur!$C$6+1&\"-\"&Forsendur!$C$6+2)","v":"Árið\n2017"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6+2,\"Árið\n\"&Forsendur!$C$6+2&\"-\"&Forsendur!$C$6+3)","v":"Árið\n2018"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6+3,\"Árið\n\"&Forsendur!$C$6+3&\"-\"&Forsendur!$C$6+4)","v":"Árið\n2019"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6+4,\"Árið\n\"&Forsendur!$C$6+4&\"-\"&Forsendur!$C$6+5)","v":"Árið\n2020"},{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6+5,\"Árið\n\"&Forsendur!$C$6+5&\"-\"&Forsendur!$C$6+6)","v":"Árið\n2021"}]
[]
["EIGNIR"]
[]
["Eignarhlutir í öðrum félögum"]
[]
[null,"Breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H9:S9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U9:AF9)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G10+H9","v":0},{"$f":"+H10+I9","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S10","v":0},0,{"$f":"+U10+V9","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF10","v":0},{"$f":"+AG10+AH9","v":0},{"$f":"+AH10+AI9","v":0},{"$f":"+AI10+AJ9","v":0}]
[]
["Skuldabréfaeign"]
[]
[null,"Breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H14:S14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U14:AF14)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"G15+H14","v":0},{"$f":"+H15+I14","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S15","v":0},{"$f":"+T15+U14","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF15","v":0},{"$f":"+AG15+AH14","v":0},{"$f":"+AH15+AI14","v":0},{"$f":"+AI15+AJ14","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G15*$C16*$D16/12","v":0},{"$f":"H15*$C16*$D16/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H16:S16)","v":0},{"$f":"T15*$C16*$D16/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U16:AF16)","v":0},{"$f":"AG15*$C16*$D16","v":0},{"$f":"AH15*$C16*$D16","v":0},{"$f":"AI15*$C16*$D16","v":0}]
[]
["Skammtímakröfur"]
[]
[null,"Stofn til útreiknings á dagafjölda",null,null,null,null,null,{"$f":"+Rekstur!F63","v":0},{"$f":"+Rekstur!G63","v":0},{"$f":"+Rekstur!H63","v":0},{"$f":"+Rekstur!I63","v":0},{"$f":"+Rekstur!J63","v":0},{"$f":"+Rekstur!K63","v":0},{"$f":"+Rekstur!L63","v":0},{"$f":"+Rekstur!M63","v":0},{"$f":"+Rekstur!N63","v":0},{"$f":"+Rekstur!O63","v":0},{"$f":"+Rekstur!P63","v":0},{"$f":"+Rekstur!Q63","v":0},{"$f":"+Rekstur!R63","v":0},{"$f":"+Rekstur!S63","v":0},{"$f":"+Rekstur!T63","v":0},{"$f":"+Rekstur!U63","v":0},{"$f":"+Rekstur!V63","v":0},{"$f":"+Rekstur!W63","v":0},{"$f":"+Rekstur!X63","v":0},{"$f":"+Rekstur!Y63","v":0},{"$f":"+Rekstur!Z63","v":0},{"$f":"+Rekstur!AA63","v":0},{"$f":"+Rekstur!AB63","v":0},{"$f":"+Rekstur!AC63","v":0},{"$f":"+Rekstur!AD63","v":0},{"$f":"+Rekstur!AE63","v":0},{"$f":"+Rekstur!AF63","v":0},{"$f":"+Rekstur!AG63","v":0},{"$f":"+Rekstur!AH63","v":0}]
[null,"Breyting milli tímabila","Dagar:",0,null,null,null,{"$f":"H20/30*$D21-G22","v":0},{"$f":"I20/30*$D21-H22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H21:S21)","v":0},{"$f":"U20/30*$D21-T22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U21:AF21)","v":0},{"$f":"AH20/360*$D21-AG22","v":0},{"$f":"AI20/360*$D21-AH22","v":0},{"$f":"AJ20/360*$D21-AI22","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"G22+H21","v":0},{"$f":"+H22+I21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S22","v":0},{"$f":"+T22+U21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF22","v":0},{"$f":"+AG22+AH21","v":0},{"$f":"+AH22+AI21","v":0},{"$f":"+AI22+AJ21","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G22*$C23*$D23/12","v":0},{"$f":"H22*$C23*$D23/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H23:S23)","v":0},{"$f":"T22*$C23*$D23/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U23:AF23)","v":0},{"$f":"AG22*$C23*$D23","v":0},{"$f":"AH22*$C23*$D23","v":0},{"$f":"AI22*$C23*$D23","v":0}]
[]
["Birgðir"]
[]
[null,"Stofn til útreiknings á dagafjölda"]
[null,"Breyting milli tímabila","Dagar:",0,null,null,null,{"$f":"H27/30*$D$28-G29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H28:S28)","v":0},{"$f":"U27/30*$D$28-T29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U28:AF28)","v":0},{"$f":"AH27/360*$D$28-AG29","v":0},{"$f":"AI27/360*$D$28-AH29","v":0},{"$f":"AJ27/360*$D$28-AI29","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G29+H28","v":0},{"$f":"+H29+I28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S29","v":0},{"$f":"+T29+U28","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF29","v":0},{"$f":"+AG29+AH28","v":0},{"$f":"+AH29+AI28","v":0},{"$f":"+AI29+AJ28","v":0}]
[]
["Handbært fé"]
[]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+Arsreikningur!H63","v":0},{"$f":"+Arsreikningur!I63","v":0},{"$f":"+Arsreikningur!J63","v":0},{"$f":"+Arsreikningur!K63","v":0},{"$f":"+Arsreikningur!L63","v":0},{"$f":"+Arsreikningur!M63","v":0},{"$f":"+Arsreikningur!N63","v":0},{"$f":"+Arsreikningur!O63","v":0},{"$f":"+Arsreikningur!P63","v":0},{"$f":"+Arsreikningur!Q63","v":0},{"$f":"+Arsreikningur!R63","v":0},{"$f":"+Arsreikningur!S63","v":0},{"$f":"+Arsreikningur!T63","v":0},{"$f":"+Arsreikningur!U63","v":0},{"$f":"+Arsreikningur!V63","v":0},{"$f":"+Arsreikningur!W63","v":0},{"$f":"+Arsreikningur!X63","v":0},{"$f":"+Arsreikningur!Y63","v":0},{"$f":"+Arsreikningur!Z63","v":0},{"$f":"+Arsreikningur!AA63","v":0},{"$f":"+Arsreikningur!AB63","v":0},{"$f":"+Arsreikningur!AC63","v":0},{"$f":"+Arsreikningur!AD63","v":0},{"$f":"+Arsreikningur!AE63","v":0},{"$f":"+Arsreikningur!AF63","v":0},{"$f":"+Arsreikningur!AG63","v":0},{"$f":"+Arsreikningur!AH63","v":0},{"$f":"+Arsreikningur!AI63","v":0},{"$f":"+Arsreikningur!AJ63","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G33*$C34*$D34/12","v":0},{"$f":"H33*$C34*$D34/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H34:S34)","v":0},{"$f":"T33*$C34*$D34/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U34:AF34)","v":0},{"$f":"AG33*$C34*$D34","v":0},{"$f":"AH33*$C34*$D34","v":0},{"$f":"AI33*$C34*$D34","v":0}]
[]
["EIGIÐ FÉ"]
[]
["Hlutafé"]
[]
[null,"Breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H40:S40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U40:AF40)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G41+H40","v":0},{"$f":"+H41+I40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S41","v":0},{"$f":"+T41+U40","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF41","v":0},{"$f":"+AG41+AH40","v":0},{"$f":"+AH41+AI40","v":0},{"$f":"+AI41+AJ40","v":0}]
[]
["Annað eigið fé"]
[]
[null,"Hagnaður tímabilsins",null,null,null,null,null,{"$f":"+Arsreikningur!H43","v":0},{"$f":"+Arsreikningur!I43","v":0},{"$f":"+Arsreikningur!J43","v":0},{"$f":"+Arsreikningur!K43","v":0},{"$f":"+Arsreikningur!L43","v":0},{"$f":"+Arsreikningur!M43","v":0},{"$f":"+Arsreikningur!N43","v":0},{"$f":"+Arsreikningur!O43","v":0},{"$f":"+Arsreikningur!P43","v":0},{"$f":"+Arsreikningur!Q43","v":0},{"$f":"+Arsreikningur!R43","v":0},{"$f":"+Arsreikningur!S43","v":0},{"$f":"+Arsreikningur!T43","v":0},{"$f":"+Arsreikningur!U43","v":0},{"$f":"+Arsreikningur!V43","v":0},{"$f":"+Arsreikningur!W43","v":0},{"$f":"+Arsreikningur!X43","v":0},{"$f":"+Arsreikningur!Y43","v":0},{"$f":"+Arsreikningur!Z43","v":0},{"$f":"+Arsreikningur!AA43","v":0},{"$f":"+Arsreikningur!AB43","v":0},{"$f":"+Arsreikningur!AC43","v":0},{"$f":"+Arsreikningur!AD43","v":0},{"$f":"+Arsreikningur!AE43","v":0},{"$f":"+Arsreikningur!AF43","v":0},{"$f":"+Arsreikningur!AG43","v":0},{"$f":"+Arsreikningur!AH43","v":0},{"$f":"+Arsreikningur!AI43","v":0},{"$f":"+Arsreikningur!AJ43","v":0}]
[null,"Arðgreiðslur sem hlutfall af hlutafé",null,0]
[null,"Arðgreiðslur til hluthafa",null,null,null,null,null,{"$f":"G41*$D46/12","v":0},{"$f":"H41*$D46/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H47:S47)","v":0},{"$f":"T41*$D46/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF47","v":0},{"$f":"AG41*$D46","v":0},{"$f":"AH41*$D46","v":0},{"$f":"AI41*$D46","v":0}]
[null,"Önnur breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H48:S48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U48:AF48)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,{"$f":"+Arsreikningur!F69-Arsreikningur!F97-Arsreikningur!F73","v":0},{"$f":"+G49+H48-H47+H45","v":0},{"$f":"+H49+I48-I47+I45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S49","v":0},{"$f":"+T49+U48-U47+U45","v":0},{"$f":"+U49+V48-V47+V45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF49","v":0},{"$f":"+AG49+AH48-AH47+AH45","v":0},{"$f":"+AH49+AI48-AI47+AI45","v":0},{"$f":"+AI49+AJ48-AJ47+AJ45","v":0}]
[]
["SKULDIR"]
[]
["Tekjuskattsskuldbinding"]
[]
[null,"Breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H55:S55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U55:AF55)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G56+H55","v":0},{"$f":"+H56+I55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S56","v":0},{"$f":"+T56+U55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF56","v":0},{"$f":"+AG56+AH55","v":0},{"$f":"+AH56+AI55","v":0},{"$f":"+AI56+AJ55","v":0}]
[]
["Skuldir við lánastofnanir"]
[]
[null,"Breyting milli tímabila",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H60:S60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U60:AF60)","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G61+H60","v":0},{"$f":"+H61+I60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S61","v":0},{"$f":"+T61+U60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF61","v":0},{"$f":"+AG61+AH60","v":0},{"$f":"+AH61+AI60","v":0},{"$f":"+AI61+AJ60","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G61*$C62*$D62/12","v":0},{"$f":"H61*$C62*$D62/12","v":0},{"$f":"I61*$C62*$D62/12","v":0},0,{"$f":"K61*$C62*$D62/12","v":0},{"$f":"L61*$C62*$D62/12","v":0},0,0,0,0,0,0,{"$f":"SUM(H62:S62)","v":0},{"$f":"T61*$C62*$D62/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U62:AF62)","v":0},{"$f":"AG61*$C62*$D62","v":0},{"$f":"AH61*$C62*$D62","v":0},{"$f":"AI61*$C62*$D62","v":0}]
[]
["Viðskiptaskuldir"]
[]
[null,"Stofn til útreiknings á dagafjölda"]
[null,"Breyting milli tímabila","Dagar:",0,null,null,null,{"$f":"H66/30*$D$67-G68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H67:S67)","v":0},{"$f":"U66/30*$D$67-T68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U67:AF67)","v":0},{"$f":"AH66/360*$D$67-AG68","v":0},{"$f":"AI66/360*$D$67-AH68","v":0},{"$f":"AJ66/360*$D$67-AI68","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G68+H67","v":0},{"$f":"+H68+I67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S68","v":0},{"$f":"+T68+U67","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF68","v":0},{"$f":"+AG68+AH67","v":0},{"$f":"+AH68+AI67","v":0},{"$f":"+AI68+AJ67","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G68*$C69*$D69/12","v":0},{"$f":"H68*$C69*$D69/12","v":0},0,0,0,0,0,{"$f":"N68*$C69*$D69/12","v":0},0,0,0,0,{"$f":"SUM(H69:S69)","v":0},{"$f":"T68*$C69*$D69/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U69:AF69)","v":0},{"$f":"AG68*$C69*$D69","v":0},{"$f":"AH68*$C69*$D69","v":0},{"$f":"AI68*$C69*$D69","v":0}]
[]
["Ógr. kostn. og aðrar skammtímask."]
[]
[null,"Stofn til útreiknings á dagafjölda"]
[null,"Breyting milli tímabila","Dagar:",0,null,null,null,{"$f":"H73/30*$D$74-G75","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H74:S74)","v":0},{"$f":"U73/30*$D$74-T75","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U74:AF74)","v":0},{"$f":"AH73/360*$D$74-AG75","v":0},{"$f":"AI73/360*$D$74-AH75","v":0},{"$f":"AJ73/360*$D$74-AI75","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G75+H74","v":0},{"$f":"+H75+I74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S75","v":0},{"$f":"+T75+U74","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF75","v":0},{"$f":"+AG75+AH74","v":0},{"$f":"+AH75+AI74","v":0},{"$f":"+AI75+AJ74","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G75*$C76*$D76/12","v":0},{"$f":"H75*$C76*$D76/12","v":0},{"$f":"I75*$C76*$D76/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H76:S76)","v":0},{"$f":"T75*$C76*$D76/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U76:AF76)","v":0},{"$f":"AG75*$C76*$D76","v":0},{"$f":"AH75*$C76*$D76","v":0},{"$f":"AI75*$C76*$D76","v":0}]
[]
["Reiknuð fjárþörf"]
[]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+Arsreikningur!H92","v":0},{"$f":"+Arsreikningur!I92","v":0},{"$f":"+Arsreikningur!J92","v":0},{"$f":"+Arsreikningur!K92","v":0},{"$f":"+Arsreikningur!L92","v":0},{"$f":"+Arsreikningur!M92","v":0},{"$f":"+Arsreikningur!N92","v":0},{"$f":"+Arsreikningur!O92","v":0},{"$f":"+Arsreikningur!P92","v":0},{"$f":"+Arsreikningur!Q92","v":0},{"$f":"+Arsreikningur!R92","v":0},{"$f":"+Arsreikningur!S92","v":0},{"$f":"+Arsreikningur!T92","v":0},{"$f":"+Arsreikningur!U92","v":0},{"$f":"+Arsreikningur!V92","v":0},{"$f":"+Arsreikningur!W92","v":0},{"$f":"+Arsreikningur!X92","v":0},{"$f":"+Arsreikningur!Y92","v":0},{"$f":"+Arsreikningur!Z92","v":0},{"$f":"+Arsreikningur!AA92","v":0},{"$f":"+Arsreikningur!AB92","v":0},{"$f":"+Arsreikningur!AC92","v":0},{"$f":"+Arsreikningur!AD92","v":0},{"$f":"+Arsreikningur!AE92","v":0},{"$f":"+Arsreikningur!AF92","v":0},{"$f":"+Arsreikningur!AG92","v":0},{"$f":"+Arsreikningur!AH92","v":0},{"$f":"+Arsreikningur!AI92","v":0},{"$f":"+Arsreikningur!AJ92","v":0}]
[null,"Vextir (vaxtabært / vextir)",0,0,null,null,null,{"$f":"G80*$C81*$D81/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H81:S81)","v":0},{"$f":"T80*$C81*$D81/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:AF81)","v":0},{"$f":"AG80*$C81*$D81","v":0},{"$f":"AH80*$C81*$D81","v":0},{"$f":"AI80*$C81*$D81","v":0}]
[]
["Reiknaður tekjuskattur"]
[]
[null,"Yfirfæranlegt tap",null,null,null,null,null,{"$f":"G85","v":0},{"$f":"+IF(H87<0,-H87,0)","v":0},{"$f":"+IF(I87<0,-I87,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+T85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG85","v":0},{"$f":"+IF(AH87<0,-AH87,0)","v":0},{"$f":"+IF(AI87<0,-AI87,0)","v":0}]
[null,"Rekstrarafkoma fyrir skatta",null,null,null,null,null,{"$f":"+Arsreikningur!H40","v":0},{"$f":"+Arsreikningur!I40","v":0},{"$f":"+Arsreikningur!J40","v":0},{"$f":"+Arsreikningur!K40","v":0},{"$f":"+Arsreikningur!L40","v":0},{"$f":"+Arsreikningur!M40","v":0},{"$f":"+Arsreikningur!N40","v":0},{"$f":"+Arsreikningur!O40","v":0},{"$f":"+Arsreikningur!P40","v":0},{"$f":"+Arsreikningur!Q40","v":0},{"$f":"+Arsreikningur!R40","v":0},{"$f":"+Arsreikningur!S40","v":0},{"$f":"SUM(H86:S86)","v":0},{"$f":"+Arsreikningur!U40","v":0},{"$f":"+Arsreikningur!V40","v":0},{"$f":"+Arsreikningur!W40","v":0},{"$f":"+Arsreikningur!X40","v":0},{"$f":"+Arsreikningur!Y40","v":0},{"$f":"+Arsreikningur!Z40","v":0},{"$f":"+Arsreikningur!AA40","v":0},{"$f":"+Arsreikningur!AB40","v":0},{"$f":"+Arsreikningur!AC40","v":0},{"$f":"+Arsreikningur!AD40","v":0},{"$f":"+Arsreikningur!AE40","v":0},{"$f":"+Arsreikningur!AF40","v":0},{"$f":"SUM(U86:AF86)","v":0},{"$f":"+Arsreikningur!AH40","v":0},{"$f":"+Arsreikningur!AI40","v":0},{"$f":"+Arsreikningur!AJ40","v":0}]
[null,"Uppsöfnuð rekstrarafkoma ársins",null,null,null,null,null,{"$f":"+H86-G85","v":0},{"$f":"+I86+H87","v":0},{"$f":"+J86+I87","v":0},0,0,0,0,0,0,0,0,{"$f":"+S86+R87","v":0},{"$f":"+S87","v":0},{"$f":"+U86-T85","v":0},{"$f":"+V86+U87","v":0},{"$f":"+W86+V87","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF87","v":0},{"$f":"+AH86-AH85","v":0},{"$f":"+AI86-AI85","v":0},{"$f":"+AJ86-AJ85","v":0}]
[null,"Önnur breyting á skattstofni",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H88:S88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U88:AF88)","v":0}]
[null,"Stofn til útreiknings á tekjuskatti",null,null,null,null,null,{"$f":"+IF(H87>0,H86+H88-H85,H88-SUM($G89:G89))","v":0},{"$f":"+IF(I87>0,I86+I88-I85,I88-SUM($G89:H89))","v":0},{"$f":"+IF(J87>0,J86+J88-J85,J88-SUM($G89:I89))","v":0},{"$f":"+IF(K87>0,K86+K88-K85,K88-SUM($G89:J89))","v":0},{"$f":"+IF(L87>0,L86+L88-L85,L88-SUM($G89:K89))","v":0},{"$f":"+IF(M87>0,M86+M88-M85,M88-SUM($G89:L89))","v":0},{"$f":"+IF(N87>0,N86+N88-N85,N88-SUM($G89:M89))","v":0},{"$f":"+IF(O87>0,O86+O88-O85,O88-SUM($G89:N89))","v":0},{"$f":"+IF(P87>0,P86+P88-P85,P88-SUM($G89:O89))","v":0},{"$f":"+IF(Q87>0,Q86+Q88-Q85,Q88-SUM($G89:P89))","v":0},{"$f":"+IF(R87>0,R86+R88-R85,R88-SUM($G89:Q89))","v":0},{"$f":"+IF(S87>0,S86+S88-S85,S88-SUM($G89:R89))","v":0},{"$f":"SUM(H89:S89)","v":0},{"$f":"+IF(U87>0,U86+U88-U85,U88-SUM($T89:T89))","v":0},{"$f":"+IF(V87>0,V86+V88-V85,V88-SUM($T89:U89))","v":0},{"$f":"+IF(W87>0,W86+W88-W85,W88-SUM($T89:V89))","v":0},{"$f":"+IF(X87>0,X86+X88-X85,X88-SUM($T89:W89))","v":0},{"$f":"+IF(Y87>0,Y86+Y88-Y85,Y88-SUM($T89:X89))","v":0},{"$f":"+IF(Z87>0,Z86+Z88-Z85,Z88-SUM($T89:Y89))","v":0},{"$f":"+IF(AA87>0,AA86+AA88-AA85,AA88-SUM($T89:Z89))","v":0},{"$f":"+IF(AB87>0,AB86+AB88-AB85,AB88-SUM($T89:AA89))","v":0},{"$f":"+IF(AC87>0,AC86+AC88-AC85,AC88-SUM($T89:AB89))","v":0},{"$f":"+IF(AD87>0,AD86+AD88-AD85,AD88-SUM($T89:AC89))","v":0},{"$f":"+IF(AE87>0,AE86+AE88-AE85,AE88-SUM($T89:AD89))","v":0},{"$f":"+IF(AF87>0,AF86+AF88-AF85,AF88-SUM($T89:AE89))","v":0},{"$f":"SUM(U89:AF89)","v":0},{"$f":"+IF(AH87>0,AH86+AH88-AH85,AH88)","v":0},{"$f":"+IF(AI87>0,AI86+AI88-AI85,AI88)","v":0},{"$f":"+IF(AJ87>0,AJ86+AJ88-AJ85,AJ88)","v":0}]
[null,"Reiknaður tekjuskattur af afkomu",null,null,null,null,0.15,{"$f":"+H89*$G90","v":0},{"$f":"+I89*$G90","v":0},0,0,{"$f":"+L89*$G90","v":0},{"$f":"+M89*$G90","v":0},0,0,0,0,0,0,{"$f":"SUM(H90:S90)","v":0},{"$f":"+U89*$G90","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U90:AF90)","v":0},{"$f":"+AH89*$G90","v":0},{"$f":"+AI89*$G90","v":0},{"$f":"+AJ89*$G90","v":0}]
[]
[null,"Reiknaðir skattar, breyting",null,null,null,null,null,{"$f":"+H90-IF(Forsendur!$C$7=11,G93,0)","v":0},{"$f":"+I90-IF(Forsendur!$C$7=10,G93,0)","v":0},{"$f":"+J90-IF(Forsendur!$C$7=9,G93,0)","v":0},{"$f":"+K90-IF(Forsendur!$C$7=8,G93,0)","v":0},{"$f":"+L90-IF(Forsendur!$C$7=7,G93,0)","v":0},{"$f":"+M90-IF(Forsendur!$C$7=6,G93,0)","v":0},{"$f":"+N90-IF(Forsendur!$C$7=5,G93,0)","v":0},{"$f":"+O90-IF(Forsendur!$C$7=4,G93,0)","v":0},{"$f":"+P90-IF(Forsendur!$C$7=3,G93,0)","v":0},{"$f":"+Q90-IF(Forsendur!$C$7=2,G93,0)","v":0},{"$f":"+R90-IF(Forsendur!$C$7=1,G93,0)","v":0},{"$f":"+S90-IF(Forsendur!$C$7=12,G93,0)","v":0},{"$f":"SUM(H92:S92)","v":0},{"$f":"+U90-IF(Forsendur!$C$7=11,T93,0)","v":0},{"$f":"+V90-IF(Forsendur!$C$7=10,T93,0)","v":0},{"$f":"+W90-IF(Forsendur!$C$7=9,T93,0)","v":0},{"$f":"+X90-IF(Forsendur!$C$7=8,T93,0)","v":0},{"$f":"+Y90-IF(Forsendur!$C$7=7,T93,0)","v":0},{"$f":"+Z90-IF(Forsendur!$C$7=6,T93,0)","v":0},{"$f":"+AA90-IF(Forsendur!$C$7=5,T93,0)","v":0},{"$f":"+AB90-IF(Forsendur!$C$7=4,T93,0)","v":0},{"$f":"+AC90-IF(Forsendur!$C$7=3,T93,0)","v":0},{"$f":"+AD90-IF(Forsendur!$C$7=2,T93,0)","v":0},{"$f":"+AE90-IF(Forsendur!$C$7=1,T93,0)","v":0},{"$f":"+AF90-IF(Forsendur!$C$7=12,T93,0)","v":0},{"$f":"SUM(U92:AF92)","v":0},{"$f":"+AH90-AG93","v":0},{"$f":"+AI90-AH93","v":0},{"$f":"+AJ90-AI93","v":0}]
[null,"Reiknaðir skattar, staða í lok tímabils",null,null,null,null,0,{"$f":"G93+H92","v":0},{"$f":"+H93+I92","v":0},0,0,0,0,0,0,0,0,{"$f":"+Q93+R92","v":0},0,{"$f":"+S93","v":0},{"$f":"+T93+U92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF93","v":0},{"$f":"+AG93+AH92","v":0},{"$f":"+AH93+AI92","v":0},{"$f":"+AI93+AJ92","v":0}]
[]
["VSK skuldbinding"]
[]
[null,"Útskattur","% af stofni","Skattur"]
[null,{"$f":"Arsreikningur!D7","v":"Tekjuliður no 1"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!I7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!J7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!K7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!L7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!M7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!N7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!O7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!P7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!Q7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!R7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!S7*$C98*(1-1/(1+$D98))","v":0},{"$f":"SUM(H98:S98)","v":0},{"$f":"+Arsreikningur!U7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!V7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!W7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!X7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!Y7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!Z7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AA7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AB7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AC7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AD7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AE7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AF7*$C98*(1-1/(1+$D98))","v":0},{"$f":"SUM(U98:AF98)","v":0},{"$f":"+Arsreikningur!AH7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AI7*$C98*(1-1/(1+$D98))","v":0},{"$f":"+Arsreikningur!AJ7*$C98*(1-1/(1+$D98))","v":0}]
[null,{"$f":"Arsreikningur!D8","v":"Tekjuliður no 2"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!I8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!J8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!K8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!L8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!M8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!N8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!O8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!P8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!Q8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!R8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!S8*$C99*(1-1/(1+$D99))","v":0},{"$f":"SUM(H99:S99)","v":0},{"$f":"+Arsreikningur!U8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!V8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!W8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!X8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!Y8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!Z8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AA8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AB8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AC8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AD8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AE8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AF8*$C99*(1-1/(1+$D99))","v":0},{"$f":"SUM(U99:AF99)","v":0},{"$f":"+Arsreikningur!AH8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AI8*$C99*(1-1/(1+$D99))","v":0},{"$f":"+Arsreikningur!AJ8*$C99*(1-1/(1+$D99))","v":0}]
[null,{"$f":"Arsreikningur!D9","v":"Tekjuliður no 3"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!I9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!J9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!K9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!L9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!M9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!N9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!O9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!P9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!Q9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!R9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!S9*$C100*(1-1/(1+$D100))","v":0},{"$f":"SUM(H100:S100)","v":0},{"$f":"+Arsreikningur!U9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!V9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!W9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!X9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!Y9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!Z9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AA9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AB9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AC9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AD9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AE9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AF9*$C100*(1-1/(1+$D100))","v":0},{"$f":"SUM(U100:AF100)","v":0},{"$f":"+Arsreikningur!AH9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AI9*$C100*(1-1/(1+$D100))","v":0},{"$f":"+Arsreikningur!AJ9*$C100*(1-1/(1+$D100))","v":0}]
[null,{"$f":"Arsreikningur!D10","v":"Tekjuliður no 4"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!I10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!J10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!K10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!L10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!M10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!N10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!O10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!P10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!Q10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!R10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!S10*$C101*(1-1/(1+$D101))","v":0},{"$f":"SUM(H101:S101)","v":0},{"$f":"+Arsreikningur!U10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!V10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!W10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!X10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!Y10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!Z10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AA10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AB10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AC10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AD10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AE10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AF10*$C101*(1-1/(1+$D101))","v":0},{"$f":"SUM(U101:AF101)","v":0},{"$f":"+Arsreikningur!AH10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AI10*$C101*(1-1/(1+$D101))","v":0},{"$f":"+Arsreikningur!AJ10*$C101*(1-1/(1+$D101))","v":0}]
[null,"Samtals",null,null,null,null,null,{"$f":"SUM(H98:H101)","v":0},{"$f":"SUM(I98:I101)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T98:T101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Innskattur","% af stofni","Skattur"]
[null,{"$f":"Arsreikningur!D14","v":"Kostnaður á einingu"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!I14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!J14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!K14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!L14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!M14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!N14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!O14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!P14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!Q14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!R14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!S14*$C104*(1-1/(1+$D104))","v":0},{"$f":"SUM(H104:S104)","v":0},{"$f":"+Arsreikningur!U14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!V14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!W14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!X14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!Y14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!Z14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AA14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AB14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AC14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AD14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AE14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AF14*$C104*(1-1/(1+$D104))","v":0},{"$f":"SUM(U104:AF104)","v":0},{"$f":"+Arsreikningur!AH14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AI14*$C104*(1-1/(1+$D104))","v":0},{"$f":"+Arsreikningur!AJ14*$C104*(1-1/(1+$D104))","v":0}]
[null,{"$f":"Arsreikningur!D17","v":"Laun og launatengd gjöld"},0,0,null,null,null,{"$f":"+Arsreikningur!H17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!I17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!J17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!K17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!L17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!M17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!N17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!O17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!P17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!Q17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!R17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!S17*$C105*(1-1/(1+$D105))","v":0},{"$f":"SUM(H105:S105)","v":0},{"$f":"+Arsreikningur!U17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!V17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!W17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!X17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!Y17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!Z17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AA17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AB17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AC17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AD17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AE17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AF17*$C105*(1-1/(1+$D105))","v":0},{"$f":"SUM(U105:AF105)","v":0},{"$f":"+Arsreikningur!AH17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AI17*$C105*(1-1/(1+$D105))","v":0},{"$f":"+Arsreikningur!AJ17*$C105*(1-1/(1+$D105))","v":0}]
[null,{"$f":"Arsreikningur!D18","v":"Kostnaðarliður no 2"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!I18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!J18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!K18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!L18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!M18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!N18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!O18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!P18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!Q18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!R18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!S18*$C106*(1-1/(1+$D106))","v":0},{"$f":"SUM(H106:S106)","v":0},{"$f":"+Arsreikningur!U18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!V18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!W18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!X18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!Y18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!Z18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AA18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AB18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AC18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AD18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AE18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AF18*$C106*(1-1/(1+$D106))","v":0},{"$f":"SUM(U106:AF106)","v":0},{"$f":"+Arsreikningur!AH18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AI18*$C106*(1-1/(1+$D106))","v":0},{"$f":"+Arsreikningur!AJ18*$C106*(1-1/(1+$D106))","v":0}]
[null,{"$f":"Arsreikningur!D19","v":"Kostnaðarliður no 3"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!I19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!J19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!K19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!L19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!M19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!N19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!O19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!P19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!Q19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!R19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!S19*$C107*(1-1/(1+$D107))","v":0},{"$f":"SUM(H107:S107)","v":0},{"$f":"+Arsreikningur!U19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!V19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!W19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!X19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!Y19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!Z19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AA19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AB19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AC19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AD19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AE19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AF19*$C107*(1-1/(1+$D107))","v":0},{"$f":"SUM(U107:AF107)","v":0},{"$f":"+Arsreikningur!AH19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AI19*$C107*(1-1/(1+$D107))","v":0},{"$f":"+Arsreikningur!AJ19*$C107*(1-1/(1+$D107))","v":0}]
[null,{"$f":"Arsreikningur!D20","v":"Kostnaðarliður no 4"},1,0.245,null,null,null,{"$f":"+Arsreikningur!H20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!I20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!J20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!K20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!L20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!M20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!N20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!O20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!P20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!Q20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!R20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!S20*$C108*(1-1/(1+$D108))","v":0},{"$f":"SUM(H108:S108)","v":0},{"$f":"+Arsreikningur!U20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!V20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!W20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!X20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!Y20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!Z20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AA20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AB20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AC20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AD20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AE20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AF20*$C108*(1-1/(1+$D108))","v":0},{"$f":"SUM(U108:AF108)","v":0},{"$f":"+Arsreikningur!AH20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AI20*$C108*(1-1/(1+$D108))","v":0},{"$f":"+Arsreikningur!AJ20*$C108*(1-1/(1+$D108))","v":0}]
[null,"Samtals",null,null,null,null,null,{"$f":"SUM(H104:H108)","v":0},{"$f":"SUM(I104:I108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nettó skattur tímabils",null,null,null,null,null,{"$f":"+H102-H109","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H111:S111)","v":0},{"$f":"+U102-U109","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U111:AF111)","v":0},{"$f":"+(AH102-AH109)/6","v":0},{"$f":"+(AI102-AI109)/6","v":0},{"$f":"+(AJ102-AJ109)/6","v":0}]
[null,"Greiðslur",null,null,null,null,null,{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!F113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!G113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!H113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!I113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!J113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!K113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!L113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!M113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!N113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!O113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!P113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!Q113,0)","v":0},{"$f":"SUM(H112:S112)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!S113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!T113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!U113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!V113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!W113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!X113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!Y113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!Z113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!AA113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!AB113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)=0,-Efnahagur!AC113,0)","v":0},{"$f":"IF(MOD(Forsendur!$C$7,2)<>0,-Efnahagur!AD113,0)","v":0},{"$f":"SUM(U112:AF112)","v":0},{"$f":"-AF113","v":0}]
[null,"Bókfærð staða í lok tímabils",null,null,null,null,null,{"$f":"+G113+H111+H112","v":0},{"$f":"+H113+I111+I112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+S113","v":0},{"$f":"+T113+U111+U112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF113","v":0},{"$f":"+AG113+AH111+AH112","v":0},{"$f":"+AH113+AI111+AI112","v":0},{"$f":"+AI113+AJ111+AJ112","v":0}]
[]
["REKSTUR"]
[]
["Niðurstöður vaxtaútreiknings"]
[]
["VAXTATEKJUR"]
[null,"Handbært fé",null,null,null,null,null,{"$f":"+H34","v":0},{"$f":"+I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skammtímakröfur",null,null,null,null,null,{"$f":"+H23","v":0},{"$f":"+I23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skuldabréfaeign",null,null,null,null,null,{"$f":"+H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Samtals",null,null,null,null,null,{"$f":"SUM(H120:H122)","v":0},{"$f":"SUM(I120:I122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG120:AG122)","v":0},{"$f":"SUM(AH120:AH122)","v":0},{"$f":"SUM(AI120:AI122)","v":0},{"$f":"SUM(AJ120:AJ122)","v":0}]
[]
["VAXTAGJÖLD"]
[null,"Skuldir við lánastofnanir",null,null,null,null,null,{"$f":"+H62","v":0},{"$f":"+I62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H126:S126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U126:AF126)","v":0},0,0,0]
[null,"Viðskiptaskuldir",null,null,null,null,null,{"$f":"+H69","v":0},{"$f":"+I69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U127:AF127)","v":0},0,0,0]
[null,"Ógr. kostn. og aðrar skammtímask.",null,null,null,null,null,{"$f":"+H76","v":0},{"$f":"+I76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H128:S128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U128:AF128)","v":0},0,0,0]
[null,"Reiknuð fjárþörf",null,null,null,null,null,{"$f":"+H81","v":0},{"$f":"+I81","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H129:S129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U129:AF129)","v":0},0,0,0]
[null,"Langtímalán",null,null,"11_2",null,null,{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!U$1:U$82)","v":0},{"$f":"SUM(H130:S130)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AH$1:AH$82)","v":0},{"$f":"SUM(U130:AF130)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E130,Lan!AL$1:AL$82)","v":0}]
[null,"Samtals",null,null,null,null,null,{"$f":"SUM(H126:H130)","v":0},0,0,{"$f":"SUM(K126:K130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH126:AH130)","v":0},{"$f":"SUM(AI126:AI130)","v":0},{"$f":"SUM(AJ126:AJ130)","v":0}]
[]
[null,"Vextir vegna fjármögnunar",null,null,null,null,null,{"$f":"SUM(H120)-SUM(H126,H129:H130)","v":0},{"$f":"SUM(I120)-SUM(I126,I129:I130)","v":0},0,{"$f":"SUM(K120)-SUM(K126,K129:K130)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(H133:S133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U133:AF133)","v":0},{"$f":"SUM(AH120)-SUM(AH126,AH129:AH130)","v":0},{"$f":"SUM(AI120)-SUM(AI126,AI129:AI130)","v":0},{"$f":"SUM(AJ120)-SUM(AJ126,AJ129:AJ130)","v":0}]

{"sheet":"Arsreikningur","index":7,"n_rows":156,"n_cols":36,"rows_kept":156,"cut":false,"hidden":false,"merged":[[2,3,2,4],[45,3,45,4],[101,3,101,4],[147,3,147,4]]}
["Sktkröfur","Viðsksk","Ógrkostn",{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
[null,null,null,"REKSTRARREIKNINGUR"]
[null,null,null,null,"Skýr.",{"$f":"IF(Forsendur!$C$7=1,\"Árið\n\"&Forsendur!$C$6-1,\"Árið\n\"&Forsendur!$C$6-1&\"-\"&Forsendur!$C$6)","v":"Árið\n2015"},null,{"$f":"Efnahagur!H3","v":"Jan\n2016"},{"$f":"Efnahagur!I3","v":"Feb\n2016"},{"$f":"Efnahagur!J3","v":"Mar\n2016"},{"$f":"Efnahagur!K3","v":"Apr\n2016"},{"$f":"Efnahagur!L3","v":"Maí\n2016"},{"$f":"Efnahagur!M3","v":"Jún\n2016"},{"$f":"Efnahagur!N3","v":"Júl\n2016"},{"$f":"Efnahagur!O3","v":"Ágú\n2016"},{"$f":"Efnahagur!P3","v":"Sep\n2016"},{"$f":"Efnahagur!Q3","v":"Okt\n2016"},{"$f":"Efnahagur!R3","v":"Nóv\n2016"},{"$f":"Efnahagur!S3","v":"Des\n2016"},{"$f":"Efnahagur!T3","v":"Árið\n2016"},{"$f":"Efnahagur!U3","v":"Jan\n2017"},{"$f":"Efnahagur!V3","v":"Feb\n2017"},{"$f":"Efnahagur!W3","v":"Mar\n2017"},{"$f":"Efnahagur!X3","v":"Apr\n2017"},{"$f":"Efnahagur!Y3","v":"Maí\n2017"},{"$f":"Efnahagur!Z3","v":"Jún\n2017"},{"$f":"Efnahagur!AA3","v":"Júl\n2017"},{"$f":"Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"Efnahagur!AC3","v":"Sep\n2017"},{"$f":"Efnahagur!AD3","v":"Okt\n2017"},{"$f":"Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"Efnahagur!AF3","v":"Des\n2017"},{"$f":"\"Árið \n\"&Forsendur!$C$6+1","v":"Árið \n2017"},{"$f":"\"Árið \n\"&Forsendur!$C$6+2","v":"Árið \n2018"},{"$f":"\"Árið \n\"&Forsendur!$C$6+3","v":"Árið \n2019"},{"$f":"\"Árið \n\"&Forsendur!$C$6+4","v":"Árið \n2020"}]
[null,null,null,"REKSTRARTEKJUR"]
[]
[null,null,null,{"$f":"+Rekstur!B7","v":"Tekjuliður no 1"},1,{"$f":"+Forsendur!D13","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!Q:Q)","v":0},{"$f":"SUM(H7:S7)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AD:AD)","v":0},{"$f":"SUM(U7:AF7)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E7,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B21","v":"Tekjuliður no 2"},2,{"$f":"+Forsendur!D14","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!Q:Q)","v":0},{"$f":"SUM(H8:S8)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AD:AD)","v":0},{"$f":"SUM(U8:AF8)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E8,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B35","v":"Tekjuliður no 3"},3,{"$f":"+Forsendur!D15","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!Q:Q)","v":0},{"$f":"SUM(H9:S9)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AD:AD)","v":0},{"$f":"SUM(U9:AF9)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E9,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B49","v":"Tekjuliður no 4"},4,{"$f":"+Forsendur!D16","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!Q:Q)","v":0},{"$f":"SUM(H10:S10)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AD:AD)","v":0},{"$f":"SUM(U10:AF10)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E10,Rekstur!AH:AH)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F7:F10)","v":0},null,{"$f":"SUM(H7:H10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H11:S11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U11:AF11)","v":0},{"$f":"SUM(AH7:AH10)","v":0},{"$f":"SUM(AI7:AI10)","v":0},{"$f":"SUM(AJ7:AJ10)","v":0}]
[]
[null,null,null,"REKSTRARGJÖLD:"]
[null,null,null,{"$f":"+Rekstur!B67","v":"Kostnaður á einingu"},5,{"$f":"+Forsendur!D20","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!Q:Q)","v":0},{"$f":"SUM(H14:S14)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AD:AD)","v":0},{"$f":"SUM(U14:AF14)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E14,Rekstur!AH:AH)","v":0}]
[]
[null,null,null,"Framlegð I (Gross Profit)",null,{"$f":"F11-F14","v":0},null,{"$f":"H11-H14","v":0},{"$f":"I11-I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+Rekstur!B76","v":"Laun og launatengd gjöld"},6,{"$f":"+Forsendur!D23","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!Q:Q)","v":0},{"$f":"SUM(H17:S17)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AD:AD)","v":0},{"$f":"SUM(U17:AF17)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E17,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B92","v":"Kostnaðarliður no 2"},7,{"$f":"+Forsendur!D24","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!Q:Q)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AD:AD)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E18,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B100","v":"Kostnaðarliður no 3"},8,{"$f":"+Forsendur!D25","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!Q:Q)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AD:AD)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E19,Rekstur!AH:AH)","v":0}]
[null,null,null,{"$f":"+Rekstur!B108","v":"Kostnaðarliður no 4"},9,{"$f":"+Forsendur!D26","v":0},null,{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!F:F)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!G:G)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!H:H)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!I:I)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!J:J)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!K:K)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!L:L)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!M:M)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!N:N)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!O:O)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!P:P)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!Q:Q)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!S:S)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!T:T)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!U:U)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!V:V)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!W:W)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!X:X)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!Y:Y)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!Z:Z)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AA:AA)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AB:AB)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AC:AC)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AD:AD)","v":0},0,{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AF:AF)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AG:AG)","v":0},{"$f":"SUMIF(Rekstur!$C:$C,$E20,Rekstur!AH:AH)","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(F17:F21)","v":0},null,{"$f":"SUM(H17:H21)","v":0},{"$f":"SUM(I17:I21)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H22:S22)","v":0},{"$f":"SUM(U17:U21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U22:AF22)","v":0},{"$f":"SUM(AH17:AH21)","v":0},{"$f":"SUM(AI17:AI21)","v":0},{"$f":"SUM(AJ17:AJ21)","v":0}]
[null,null,null,"Rekstrarafkoma án afskrifta og fjármagnsliða (EBITDA)",null,{"$f":"F16-F22","v":0},null,{"$f":"H16-H22","v":0},{"$f":"I16-I22","v":0},{"$f":"J16-J22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Afskriftir ",10,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!I$1:I$62)","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!U$1:U$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E$25,Fyrningar!AL$1:AL$62)","v":0}]
[]
[null,null,null,"Rekstrarafkoma án fjármagnsliða (EBIT)",null,{"$f":"F23-F25","v":0},null,{"$f":"H23-H25","v":0},{"$f":"I23-I25","v":0},{"$f":"J23-J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ23-AJ25","v":0}]
[]
[null,null,null,"FJÁRMUNATEKJUR OG (FJÁRMAGNSGJÖLD):"]
[]
[null,null,null,"Vaxtatekjur ",null,{"$f":"+Forsendur!D36","v":0},null,{"$f":"Efnahagur!H123","v":0},{"$f":"Efnahagur!I123","v":0},{"$f":"Efnahagur!J123","v":0},{"$f":"Efnahagur!K123","v":0},{"$f":"Efnahagur!L123","v":0},{"$f":"Efnahagur!M123","v":0},{"$f":"Efnahagur!N123","v":0},{"$f":"Efnahagur!O123","v":0},{"$f":"Efnahagur!P123","v":0},{"$f":"Efnahagur!Q123","v":0},{"$f":"Efnahagur!R123","v":0},{"$f":"Efnahagur!S123","v":0},{"$f":"SUM(H31:S31)","v":0},{"$f":"Efnahagur!U123","v":0},{"$f":"Efnahagur!V123","v":0},{"$f":"Efnahagur!W123","v":0},{"$f":"Efnahagur!X123","v":0},{"$f":"Efnahagur!Y123","v":0},{"$f":"Efnahagur!Z123","v":0},{"$f":"Efnahagur!AA123","v":0},{"$f":"Efnahagur!AB123","v":0},{"$f":"Efnahagur!AC123","v":0},{"$f":"Efnahagur!AD123","v":0},{"$f":"Efnahagur!AE123","v":0},{"$f":"Efnahagur!AF123","v":0},{"$f":"SUM(U31:AF31)","v":0},{"$f":"Efnahagur!AH123","v":0},{"$f":"Efnahagur!AI123","v":0},{"$f":"Efnahagur!AJ123","v":0}]
[null,null,null,"Vaxtagjöld",null,{"$f":"+Forsendur!D37","v":0},null,{"$f":"-Efnahagur!H131","v":0},{"$f":"-Efnahagur!I131","v":0},{"$f":"-Efnahagur!J131","v":0},{"$f":"-Efnahagur!K131","v":0},{"$f":"-Efnahagur!L131","v":0},{"$f":"-Efnahagur!M131","v":0},{"$f":"-Efnahagur!N131","v":0},{"$f":"-Efnahagur!O131","v":0},{"$f":"-Efnahagur!P131","v":0},{"$f":"-Efnahagur!Q131","v":0},{"$f":"-Efnahagur!R131","v":0},{"$f":"-Efnahagur!S131","v":0},{"$f":"SUM(H32:S32)","v":0},{"$f":"-Efnahagur!U131","v":0},{"$f":"-Efnahagur!V131","v":0},{"$f":"-Efnahagur!W131","v":0},{"$f":"-Efnahagur!X131","v":0},{"$f":"-Efnahagur!Y131","v":0},{"$f":"-Efnahagur!Z131","v":0},{"$f":"-Efnahagur!AA131","v":0},{"$f":"-Efnahagur!AB131","v":0},{"$f":"-Efnahagur!AC131","v":0},{"$f":"-Efnahagur!AD131","v":0},{"$f":"-Efnahagur!AE131","v":0},{"$f":"-Efnahagur!AF131","v":0},{"$f":"SUM(U32:AF32)","v":0},{"$f":"-Efnahagur!AH131","v":0},{"$f":"-Efnahagur!AI131","v":0},{"$f":"-Efnahagur!AJ131","v":0}]
[null,null,null,null,11,{"$f":"SUM(F31:F32)","v":0},null,{"$f":"SUM(H31:H32)","v":0},0,0,0,{"$f":"SUM(L31:L32)","v":0},0,0,0,0,0,0,{"$f":"SUM(S31:S32)","v":0},{"$f":"SUM(H33:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U33:AF33)","v":0},{"$f":"SUM(AH31:AH32)","v":0},{"$f":"SUM(AI31:AI32)","v":0},{"$f":"SUM(AJ31:AJ32)","v":0}]
[]
[null,null,null,"ÓREGLULEGAR TEKJUR OG (GJÖLD):"]
[]
[null,null,null,"Hagnaður (Tap) af sölu varanl. rekstrarfjármuna",12,{"$f":"+Forsendur!D42","v":0},null,{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!J$1:J$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!K$1:K$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!L$1:L$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!M$1:M$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!N$1:N$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!O$1:O$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!P$1:P$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!Q$1:Q$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!R$1:R$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!S$1:S$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!T$1:T$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H37:S37)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!W$1:W$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!X$1:X$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!Y$1:Y$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!Z$1:Z$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AA$1:AA$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AB$1:AB$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AC$1:AC$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AD$1:AD$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AE$1:AE$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AF$1:AF$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AG$1:AG$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U37:AF37)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AK$1:AK$62)","v":0},{"$f":"--SUMIF(Fyrningar!$G$1:$G$62,$E37,Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F37:F37)","v":0},null,{"$f":"SUM(H37:H37)","v":0},0,0,0,{"$f":"SUM(L37:L37)","v":0},0,0,0,0,0,0,{"$f":"SUM(S37:S37)","v":0},{"$f":"SUM(H38:S38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U38:AF38)","v":0},{"$f":"SUM(AH37:AH37)","v":0},{"$f":"SUM(AI37:AI37)","v":0},{"$f":"SUM(AJ37:AJ37)","v":0}]
[]
[null,null,null,"Rekstrarafkoma fyrir skatta",null,{"$f":"F27+F33+F38","v":0},null,{"$f":"H27+H33+H38","v":0},{"$f":"I27+I33+I38","v":0},0,0,{"$f":"L27+L33+L38","v":0},{"$f":"M27+M33+M38","v":0},0,0,0,0,0,{"$f":"S27+S33+S38","v":0},{"$f":"SUM(H40:S40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U40:AF40)","v":0},{"$f":"AH27+AH33+AH38","v":0},{"$f":"AI27+AI33+AI38","v":0},{"$f":"AJ27+AJ33+AJ38","v":0}]
[null,null,null,"Tekjuskattur",13,{"$f":"+Forsendur!D46","v":0},null,{"$f":"-Efnahagur!H90","v":0},{"$f":"-Efnahagur!I90","v":0},{"$f":"-Efnahagur!J90","v":0},{"$f":"-Efnahagur!K90","v":0},{"$f":"-Efnahagur!L90","v":0},{"$f":"-Efnahagur!M90","v":0},{"$f":"-Efnahagur!N90","v":0},{"$f":"-Efnahagur!O90","v":0},{"$f":"-Efnahagur!P90","v":0},{"$f":"-Efnahagur!Q90","v":0},{"$f":"-Efnahagur!R90","v":0},{"$f":"-Efnahagur!S90","v":0},{"$f":"SUM(H41:S41)","v":0},{"$f":"-Efnahagur!U90","v":0},{"$f":"-Efnahagur!V90","v":0},{"$f":"-Efnahagur!W90","v":0},{"$f":"-Efnahagur!X90","v":0},{"$f":"-Efnahagur!Y90","v":0},{"$f":"-Efnahagur!Z90","v":0},{"$f":"-Efnahagur!AA90","v":0},{"$f":"-Efnahagur!AB90","v":0},{"$f":"-Efnahagur!AC90","v":0},{"$f":"-Efnahagur!AD90","v":0},{"$f":"-Efnahagur!AE90","v":0},{"$f":"-Efnahagur!AF90","v":0},{"$f":"SUM(U41:AF41)","v":0},{"$f":"-Efnahagur!AH90","v":0},{"$f":"-Efnahagur!AI90","v":0},{"$f":"-Efnahagur!AJ90","v":0}]
[]
[null,null,null,"REKSTRARNIÐURSTAÐA",null,{"$f":"SUM(F40:F41)","v":0},null,{"$f":"SUM(H40:H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H43:S43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG40:AG41)","v":0},{"$f":"SUM(AH40:AH41)","v":0},{"$f":"SUM(AI40:AI41)","v":0},{"$f":"SUM(AJ40:AJ41)","v":0}]
[]
[]
[null,null,null,"EFNAHAGSREIKNINGUR"]
[null,null,null,"EIGNIR","Skýr.",{"$f":"F$4","v":"Árið\n2015"},null,{"$f":"Efnahagur!H3","v":"Jan\n2016"},{"$f":"Efnahagur!I3","v":"Feb\n2016"},{"$f":"Efnahagur!J3","v":"Mar\n2016"},{"$f":"Efnahagur!K3","v":"Apr\n2016"},{"$f":"Efnahagur!L3","v":"Maí\n2016"},{"$f":"Efnahagur!M3","v":"Jún\n2016"},{"$f":"Efnahagur!N3","v":"Júl\n2016"},{"$f":"Efnahagur!O3","v":"Ágú\n2016"},{"$f":"Efnahagur!P3","v":"Sep\n2016"},{"$f":"Efnahagur!Q3","v":"Okt\n2016"},{"$f":"Efnahagur!R3","v":"Nóv\n2016"},{"$f":"Efnahagur!S3","v":"Des\n2016"},{"$f":"Efnahagur!T3","v":"Árið\n2016"},{"$f":"Efnahagur!U3","v":"Jan\n2017"},{"$f":"Efnahagur!V3","v":"Feb\n2017"},{"$f":"Efnahagur!W3","v":"Mar\n2017"},{"$f":"Efnahagur!X3","v":"Apr\n2017"},{"$f":"Efnahagur!Y3","v":"Maí\n2017"},{"$f":"Efnahagur!Z3","v":"Jún\n2017"},{"$f":"Efnahagur!AA3","v":"Júl\n2017"},{"$f":"Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"Efnahagur!AC3","v":"Sep\n2017"},{"$f":"Efnahagur!AD3","v":"Okt\n2017"},{"$f":"Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"Efnahagur!AF3","v":"Des\n2017"},{"$f":"AG$4","v":"Árið \n2017"},{"$f":"AH$4","v":"Árið \n2018"},{"$f":"AI$4","v":"Árið \n2019"},{"$f":"AJ$4","v":"Árið \n2020"}]
[]
[null,null,null,"FASTAFJÁRMUNIR:"]
[null,null,null,"Langtímakröfur:"]
[null,null,null,"Eignarhlutir í öðrum félögum",14,{"$f":"+Efnahagur!G10","v":0},null,{"$f":"+Efnahagur!H10","v":0},{"$f":"+Efnahagur!I10","v":0},{"$f":"+Efnahagur!J10","v":0},{"$f":"+Efnahagur!K10","v":0},{"$f":"+Efnahagur!L10","v":0},{"$f":"+Efnahagur!M10","v":0},{"$f":"+Efnahagur!N10","v":0},{"$f":"+Efnahagur!O10","v":0},{"$f":"+Efnahagur!P10","v":0},{"$f":"+Efnahagur!Q10","v":0},{"$f":"+Efnahagur!R10","v":0},{"$f":"+Efnahagur!S10","v":0},{"$f":"+S51","v":0},{"$f":"+Efnahagur!U10","v":0},{"$f":"+Efnahagur!V10","v":0},{"$f":"+Efnahagur!W10","v":0},{"$f":"+Efnahagur!X10","v":0},{"$f":"+Efnahagur!Y10","v":0},{"$f":"+Efnahagur!Z10","v":0},{"$f":"+Efnahagur!AA10","v":0},{"$f":"+Efnahagur!AB10","v":0},{"$f":"+Efnahagur!AC10","v":0},{"$f":"+Efnahagur!AD10","v":0},{"$f":"+Efnahagur!AE10","v":0},{"$f":"+Efnahagur!AF10","v":0},{"$f":"+AF51","v":0},{"$f":"+Efnahagur!AH10","v":0},{"$f":"+Efnahagur!AI10","v":0},{"$f":"+Efnahagur!AJ10","v":0}]
[null,null,null,"Skuldabréfaeign",15,{"$f":"+Efnahagur!G15","v":0},null,{"$f":"+Efnahagur!H15","v":0},{"$f":"+Efnahagur!I15","v":0},{"$f":"+Efnahagur!J15","v":0},{"$f":"+Efnahagur!K15","v":0},{"$f":"+Efnahagur!L15","v":0},{"$f":"+Efnahagur!M15","v":0},{"$f":"+Efnahagur!N15","v":0},{"$f":"+Efnahagur!O15","v":0},{"$f":"+Efnahagur!P15","v":0},{"$f":"+Efnahagur!Q15","v":0},{"$f":"+Efnahagur!R15","v":0},{"$f":"+Efnahagur!S15","v":0},{"$f":"+S52","v":0},{"$f":"+Efnahagur!U15","v":0},{"$f":"+Efnahagur!V15","v":0},{"$f":"+Efnahagur!W15","v":0},{"$f":"+Efnahagur!X15","v":0},{"$f":"+Efnahagur!Y15","v":0},{"$f":"+Efnahagur!Z15","v":0},{"$f":"+Efnahagur!AA15","v":0},{"$f":"+Efnahagur!AB15","v":0},{"$f":"+Efnahagur!AC15","v":0},{"$f":"+Efnahagur!AD15","v":0},{"$f":"+Efnahagur!AE15","v":0},{"$f":"+Efnahagur!AF15","v":0},{"$f":"+AF52","v":0},{"$f":"+Efnahagur!AH15","v":0},{"$f":"+Efnahagur!AI15","v":0},{"$f":"+Efnahagur!AJ15","v":0}]
[null,null,null,null,null,{"$f":"SUM(F51:F52)","v":0},null,{"$f":"SUM(H51:H52)","v":0},0,0,0,{"$f":"SUM(L51:L52)","v":0},0,0,0,0,0,0,{"$f":"SUM(S51:S52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH51:AH52)","v":0},{"$f":"SUM(AI51:AI52)","v":0},{"$f":"SUM(AJ51:AJ52)","v":0}]
[null,null,null,"Varanlegir rekstrarfjármunir:"]
[null,null,null,{"$f":"+Forsendur!B99","v":"Fyrningaflokkur 1"},{"$f":"Forsendur!C99","v":16},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!I$1:I$62)","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!U$1:U$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E55&\"_1\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B100","v":"Fyrningaflokkur 2"},{"$f":"Forsendur!C100","v":17},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!I$1:I$62)","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!U$1:U$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E56&\"_1\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B101","v":"Fyrningaflokkur 3"},{"$f":"Forsendur!C101","v":18},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!I$1:I$62)","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!U$1:U$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E57&\"_1\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B102","v":"Óefnislegt"},{"$f":"Forsendur!C102","v":19},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!I$1:I$62)","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!U$1:U$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E58&\"_1\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F55:F58)","v":0},null,{"$f":"SUM(H55:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH55:AH58)","v":0},{"$f":"SUM(AI55:AI58)","v":0},{"$f":"SUM(AJ55:AJ58)","v":0}]
[null,null,null,"Fastafjármunir",null,{"$f":"+F59+F53","v":0},null,{"$f":"+H59+H53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH59+AH53","v":0},{"$f":"+AI59+AI53","v":0},{"$f":"+AJ59+AJ53","v":0}]
[]
[null,null,null,"VELTUFJÁRMUNIR:"]
[null,null,null,"Handbært fé",20,{"$f":"+Efnahagur!G33","v":0},null,{"$f":"+IF(H143>0,H143,0)","v":0},{"$f":"+IF(I143>0,I143,0)","v":0},0,0,{"$f":"+IF(L143>0,L143,0)","v":0},0,0,0,0,{"$f":"+IF(Q143>0,Q143,0)","v":0},0,0,{"$f":"+S63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF63","v":0},0,0,0]
[null,null,null,"Skammtímakröfur",21,{"$f":"+Efnahagur!G22","v":0},null,{"$f":"+Efnahagur!H22","v":0},{"$f":"+Efnahagur!I22","v":0},{"$f":"+Efnahagur!J22","v":0},{"$f":"+Efnahagur!K22","v":0},{"$f":"+Efnahagur!L22","v":0},{"$f":"+Efnahagur!M22","v":0},{"$f":"+Efnahagur!N22","v":0},{"$f":"+Efnahagur!O22","v":0},{"$f":"+Efnahagur!P22","v":0},{"$f":"+Efnahagur!Q22","v":0},{"$f":"+Efnahagur!R22","v":0},{"$f":"+Efnahagur!S22","v":0},{"$f":"+S64","v":0},{"$f":"+Efnahagur!U22","v":0},{"$f":"+Efnahagur!V22","v":0},{"$f":"+Efnahagur!W22","v":0},{"$f":"+Efnahagur!X22","v":0},{"$f":"+Efnahagur!Y22","v":0},{"$f":"+Efnahagur!Z22","v":0},{"$f":"+Efnahagur!AA22","v":0},{"$f":"+Efnahagur!AB22","v":0},{"$f":"+Efnahagur!AC22","v":0},{"$f":"+Efnahagur!AD22","v":0},{"$f":"+Efnahagur!AE22","v":0},{"$f":"+Efnahagur!AF22","v":0},{"$f":"+AF64","v":0},{"$f":"+Efnahagur!AH22","v":0},{"$f":"+Efnahagur!AI22","v":0},{"$f":"+Efnahagur!AJ22","v":0}]
[null,null,null,"Birgðir",22,{"$f":"+Efnahagur!G29","v":0},null,{"$f":"+Efnahagur!H29","v":0},{"$f":"+Efnahagur!I29","v":0},{"$f":"+Efnahagur!J29","v":0},{"$f":"+Efnahagur!K29","v":0},{"$f":"+Efnahagur!L29","v":0},{"$f":"+Efnahagur!M29","v":0},{"$f":"+Efnahagur!N29","v":0},{"$f":"+Efnahagur!O29","v":0},{"$f":"+Efnahagur!P29","v":0},{"$f":"+Efnahagur!Q29","v":0},{"$f":"+Efnahagur!R29","v":0},{"$f":"+Efnahagur!S29","v":0},{"$f":"+S65","v":0},{"$f":"+Efnahagur!U29","v":0},{"$f":"+Efnahagur!V29","v":0},{"$f":"+Efnahagur!W29","v":0},{"$f":"+Efnahagur!X29","v":0},{"$f":"+Efnahagur!Y29","v":0},{"$f":"+Efnahagur!Z29","v":0},{"$f":"+Efnahagur!AA29","v":0},{"$f":"+Efnahagur!AB29","v":0},{"$f":"+Efnahagur!AC29","v":0},{"$f":"+Efnahagur!AD29","v":0},{"$f":"+Efnahagur!AE29","v":0},{"$f":"+Efnahagur!AF29","v":0},{"$f":"+AF65","v":0},{"$f":"+Efnahagur!AH29","v":0},{"$f":"+Efnahagur!AI29","v":0},{"$f":"+Efnahagur!AJ29","v":0}]
[null,null,null,"Veltufjármunir",null,{"$f":"SUM(F63:F65)","v":0},null,{"$f":"SUM(H63:H65)","v":0},{"$f":"SUM(I63:I65)","v":0},{"$f":"SUM(J63:J65)","v":0},{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},{"$f":"SUM(M63:M65)","v":0},{"$f":"SUM(N63:N65)","v":0},0,0,0,0,{"$f":"SUM(S63:S65)","v":0},{"$f":"+S66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF66","v":0},{"$f":"SUM(AH63:AH65)","v":0},{"$f":"SUM(AI63:AI65)","v":0},{"$f":"SUM(AJ63:AJ65)","v":0}]
[]
[]
[null,null,null,"EIGNIR SAMTALS",null,{"$f":"F60+F66","v":0},null,{"$f":"H60+H66","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF69","v":0},{"$f":"AH60+AH66","v":0},{"$f":"AI60+AI66","v":0},{"$f":"AJ60+AJ66","v":0}]
[]
[null,null,null,"SKULDIR OG EIGIÐ FÉ"]
[null,null,null,"EIGIÐ FÉ:"]
[null,null,null,"Hlutafé",23,{"$f":"+Efnahagur!G41","v":0},null,{"$f":"+Efnahagur!H41","v":0},{"$f":"+Efnahagur!I41","v":0},{"$f":"+Efnahagur!J41","v":0},{"$f":"+Efnahagur!K41","v":0},{"$f":"+Efnahagur!L41","v":0},{"$f":"+Efnahagur!M41","v":0},{"$f":"+Efnahagur!N41","v":0},{"$f":"+Efnahagur!O41","v":0},{"$f":"+Efnahagur!P41","v":0},{"$f":"+Efnahagur!Q41","v":0},{"$f":"+Efnahagur!R41","v":0},{"$f":"+Efnahagur!S41","v":0},{"$f":"+S73","v":0},{"$f":"+Efnahagur!U41","v":0},{"$f":"+Efnahagur!V41","v":0},{"$f":"+Efnahagur!W41","v":0},{"$f":"+Efnahagur!X41","v":0},{"$f":"+Efnahagur!Y41","v":0},{"$f":"+Efnahagur!Z41","v":0},{"$f":"+Efnahagur!AA41","v":0},{"$f":"+Efnahagur!AB41","v":0},{"$f":"+Efnahagur!AC41","v":0},{"$f":"+Efnahagur!AD41","v":0},{"$f":"+Efnahagur!AE41","v":0},{"$f":"+Efnahagur!AF41","v":0},{"$f":"+AF73","v":0},{"$f":"+Efnahagur!AH41","v":0},{"$f":"+Efnahagur!AI41","v":0},{"$f":"+Efnahagur!AJ41","v":0}]
[null,null,null,"Annað eigið fé",24,{"$f":"+Efnahagur!G49","v":0},null,{"$f":"+Efnahagur!H49","v":0},{"$f":"+Efnahagur!I49","v":0},{"$f":"+Efnahagur!J49","v":0},{"$f":"+Efnahagur!K49","v":0},{"$f":"+Efnahagur!L49","v":0},{"$f":"+Efnahagur!M49","v":0},{"$f":"+Efnahagur!N49","v":0},{"$f":"+Efnahagur!O49","v":0},{"$f":"+Efnahagur!P49","v":0},{"$f":"+Efnahagur!Q49","v":0},{"$f":"+Efnahagur!R49","v":0},{"$f":"+Efnahagur!S49","v":0},{"$f":"+S74","v":0},{"$f":"+Efnahagur!U49","v":0},{"$f":"+Efnahagur!V49","v":0},{"$f":"+Efnahagur!W49","v":0},{"$f":"+Efnahagur!X49","v":0},{"$f":"+Efnahagur!Y49","v":0},{"$f":"+Efnahagur!Z49","v":0},{"$f":"+Efnahagur!AA49","v":0},{"$f":"+Efnahagur!AB49","v":0},{"$f":"+Efnahagur!AC49","v":0},{"$f":"+Efnahagur!AD49","v":0},{"$f":"+Efnahagur!AE49","v":0},{"$f":"+Efnahagur!AF49","v":0},{"$f":"+AF74","v":0},{"$f":"+Efnahagur!AH49","v":0},{"$f":"+Efnahagur!AI49","v":0},{"$f":"+Efnahagur!AJ49","v":0}]
[null,null,null,"Eigið fé",null,{"$f":"+SUM(F73:F74)","v":0},null,{"$f":"SUM(H73:H74)","v":0},0,0,0,{"$f":"SUM(L73:L74)","v":0},0,0,0,0,0,0,{"$f":"SUM(S73:S74)","v":0},{"$f":"+S75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF75","v":0},{"$f":"SUM(AH73:AH74)","v":0},{"$f":"SUM(AI73:AI74)","v":0},{"$f":"SUM(AJ73:AJ74)","v":0}]
[]
[null,null,null,"SKULDBINDINGAR"]
[null,null,null,"Tekjuskattsskuldbinding",{"$f":"+E41","v":13},{"$f":"+Efnahagur!G56","v":0},null,{"$f":"+Efnahagur!H56","v":0},{"$f":"+Efnahagur!I56","v":0},{"$f":"+Efnahagur!J56","v":0},{"$f":"+Efnahagur!K56","v":0},{"$f":"+Efnahagur!L56","v":0},{"$f":"+Efnahagur!M56","v":0},{"$f":"+Efnahagur!N56","v":0},{"$f":"+Efnahagur!O56","v":0},{"$f":"+Efnahagur!P56","v":0},{"$f":"+Efnahagur!Q56","v":0},{"$f":"+Efnahagur!R56","v":0},{"$f":"+Efnahagur!S56","v":0},{"$f":"+S78","v":0},{"$f":"+Efnahagur!U56","v":0},{"$f":"+Efnahagur!V56","v":0},{"$f":"+Efnahagur!W56","v":0},{"$f":"+Efnahagur!X56","v":0},{"$f":"+Efnahagur!Y56","v":0},{"$f":"+Efnahagur!Z56","v":0},{"$f":"+Efnahagur!AA56","v":0},{"$f":"+Efnahagur!AB56","v":0},{"$f":"+Efnahagur!AC56","v":0},{"$f":"+Efnahagur!AD56","v":0},{"$f":"+Efnahagur!AE56","v":0},{"$f":"+Efnahagur!AF56","v":0},{"$f":"+AF78","v":0},{"$f":"+Efnahagur!AH56","v":0},{"$f":"+Efnahagur!AI56","v":0},{"$f":"+Efnahagur!AJ56","v":0}]
[]
[null,null,null,"LANGTÍMASKULDIR:"]
[null,null,null,{"$f":"Forsendur!B107","v":"Lánaflokkur 1"},{"$f":"Forsendur!C107","v":25},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!I$1:I$82)","v":0},null,{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!U$1:U$82)","v":0},{"$f":"+S81","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AH$1:AH$82)","v":0},{"$f":"+AF81","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E81&\"_3\",Lan!AL$1:AL$82)","v":0}]
[null,null,null,{"$f":"Forsendur!B108","v":"Lánaflokkur 2"},{"$f":"Forsendur!C108","v":26},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!I$1:I$82)","v":0},null,{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!U$1:U$82)","v":0},{"$f":"+S82","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AH$1:AH$82)","v":0},{"$f":"+AF82","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E82&\"_3\",Lan!AL$1:AL$82)","v":0}]
[null,null,null,{"$f":"Forsendur!B109","v":"Lánaflokkur 3"},{"$f":"Forsendur!C109","v":27},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!I$1:I$82)","v":0},null,{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!U$1:U$82)","v":0},{"$f":"+S83","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AH$1:AH$82)","v":0},{"$f":"+AF83","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E83&\"_3\",Lan!AL$1:AL$82)","v":0}]
[null,null,null,"Næsta árs afborgun langtímaskulda ",28,{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!I$1:I$82)","v":0},null,{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!J$1:J$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!K$1:K$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!L$1:L$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!M$1:M$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!N$1:N$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!O$1:O$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!P$1:P$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!Q$1:Q$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!R$1:R$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!S$1:S$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!T$1:T$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!U$1:U$82)","v":0},{"$f":"+S84","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!W$1:W$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!X$1:X$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!Y$1:Y$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!Z$1:Z$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AA$1:AA$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AB$1:AB$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AC$1:AC$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AD$1:AD$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AE$1:AE$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AF$1:AF$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AG$1:AG$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AH$1:AH$82)","v":0},{"$f":"+AF84","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AJ$1:AJ$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AK$1:AK$82)","v":0},{"$f":"-SUMIF(Lan!$G$1:$G$82,$E84,Lan!AL$1:AL$82)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F81:F84)","v":0},null,{"$f":"SUM(H81:H84)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF85","v":0},{"$f":"SUM(AH81:AH84)","v":0},{"$f":"SUM(AI81:AI84)","v":0},{"$f":"SUM(AJ81:AJ84)","v":0}]
[null,null,null,"SKAMMTÍMASKULDIR:"]
[null,null,null,"Skuldir við lánastofnanir",29,{"$f":"+Efnahagur!G61","v":0},null,{"$f":"+Efnahagur!H61","v":0},{"$f":"+Efnahagur!I61","v":0},{"$f":"+Efnahagur!J61","v":0},{"$f":"+Efnahagur!K61","v":0},{"$f":"+Efnahagur!L61","v":0},{"$f":"+Efnahagur!M61","v":0},{"$f":"+Efnahagur!N61","v":0},{"$f":"+Efnahagur!O61","v":0},{"$f":"+Efnahagur!P61","v":0},{"$f":"+Efnahagur!Q61","v":0},{"$f":"+Efnahagur!R61","v":0},{"$f":"+Efnahagur!S61","v":0},{"$f":"+S87","v":0},{"$f":"+Efnahagur!U61","v":0},{"$f":"+Efnahagur!V61","v":0},{"$f":"+Efnahagur!W61","v":0},{"$f":"+Efnahagur!X61","v":0},{"$f":"+Efnahagur!Y61","v":0},{"$f":"+Efnahagur!Z61","v":0},{"$f":"+Efnahagur!AA61","v":0},{"$f":"+Efnahagur!AB61","v":0},{"$f":"+Efnahagur!AC61","v":0},{"$f":"+Efnahagur!AD61","v":0},{"$f":"+Efnahagur!AE61","v":0},{"$f":"+Efnahagur!AF61","v":0},{"$f":"+AF87","v":0},{"$f":"+Efnahagur!AH61","v":0},{"$f":"+Efnahagur!AI61","v":0},{"$f":"+Efnahagur!AJ61","v":0}]
[null,null,null,"Viðskiptaskuldir",30,{"$f":"+Efnahagur!G68","v":0},null,{"$f":"+Efnahagur!H68","v":0},{"$f":"+Efnahagur!I68","v":0},{"$f":"+Efnahagur!J68","v":0},{"$f":"+Efnahagur!K68","v":0},{"$f":"+Efnahagur!L68","v":0},{"$f":"+Efnahagur!M68","v":0},{"$f":"+Efnahagur!N68","v":0},{"$f":"+Efnahagur!O68","v":0},{"$f":"+Efnahagur!P68","v":0},{"$f":"+Efnahagur!Q68","v":0},{"$f":"+Efnahagur!R68","v":0},{"$f":"+Efnahagur!S68","v":0},0,{"$f":"+Efnahagur!U68","v":0},{"$f":"+Efnahagur!V68","v":0},{"$f":"+Efnahagur!W68","v":0},{"$f":"+Efnahagur!X68","v":0},{"$f":"+Efnahagur!Y68","v":0},{"$f":"+Efnahagur!Z68","v":0},{"$f":"+Efnahagur!AA68","v":0},{"$f":"+Efnahagur!AB68","v":0},{"$f":"+Efnahagur!AC68","v":0},{"$f":"+Efnahagur!AD68","v":0},{"$f":"+Efnahagur!AE68","v":0},{"$f":"+Efnahagur!AF68","v":0},0,{"$f":"+Efnahagur!AH68","v":0},{"$f":"+Efnahagur!AI68","v":0},{"$f":"+Efnahagur!AJ68","v":0}]
[null,null,null,"Ógr. kostn. og aðrar skammtímask.",31,{"$f":"+Efnahagur!G75","v":0},null,{"$f":"+Efnahagur!H75","v":0},{"$f":"+Efnahagur!I75","v":0},{"$f":"+Efnahagur!J75","v":0},{"$f":"+Efnahagur!K75","v":0},{"$f":"+Efnahagur!L75","v":0},{"$f":"+Efnahagur!M75","v":0},{"$f":"+Efnahagur!N75","v":0},{"$f":"+Efnahagur!O75","v":0},{"$f":"+Efnahagur!P75","v":0},{"$f":"+Efnahagur!Q75","v":0},{"$f":"+Efnahagur!R75","v":0},{"$f":"+Efnahagur!S75","v":0},0,{"$f":"+Efnahagur!U75","v":0},{"$f":"+Efnahagur!V75","v":0},{"$f":"+Efnahagur!W75","v":0},{"$f":"+Efnahagur!X75","v":0},{"$f":"+Efnahagur!Y75","v":0},{"$f":"+Efnahagur!Z75","v":0},{"$f":"+Efnahagur!AA75","v":0},{"$f":"+Efnahagur!AB75","v":0},{"$f":"+Efnahagur!AC75","v":0},{"$f":"+Efnahagur!AD75","v":0},{"$f":"+Efnahagur!AE75","v":0},{"$f":"+Efnahagur!AF75","v":0},0,{"$f":"+Efnahagur!AH75","v":0},{"$f":"+Efnahagur!AI75","v":0},{"$f":"+Efnahagur!AJ75","v":0}]
[null,null,null,"Ógreiddir vextir langtímalána",32,{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!I$1:I$82)","v":0},null,{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!U$1:U$82)","v":0},0,{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AH$1:AH$82)","v":0},0,{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,$E90,Lan!AL$1:AL$82)","v":0}]
[null,null,null,"Næsta árs afborgun langtímaskulda ",{"$f":"+E84","v":28},{"$f":"-F84","v":0},null,{"$f":"-H84","v":0},{"$f":"-I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reiknuð fjárþörf",33,null,null,{"$f":"+IF(H143<0,-H143,0)","v":0},0,0,0,{"$f":"+IF(L143<0,-L143,0)","v":0},0,0,0,0,{"$f":"+IF(Q143<0,-Q143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["h",null,null,"VSK skuldbinding",34,{"$f":"+Efnahagur!G113","v":0},null,{"$f":"+Efnahagur!H113","v":0},{"$f":"+Efnahagur!I113","v":0},{"$f":"+Efnahagur!J113","v":0},{"$f":"+Efnahagur!K113","v":0},{"$f":"+Efnahagur!L113","v":0},{"$f":"+Efnahagur!M113","v":0},{"$f":"+Efnahagur!N113","v":0},{"$f":"+Efnahagur!O113","v":0},{"$f":"+Efnahagur!P113","v":0},{"$f":"+Efnahagur!Q113","v":0},{"$f":"+Efnahagur!R113","v":0},{"$f":"+Efnahagur!S113","v":0},{"$f":"+S93","v":0},{"$f":"+Efnahagur!U113","v":0},{"$f":"+Efnahagur!V113","v":0},{"$f":"+Efnahagur!W113","v":0},{"$f":"+Efnahagur!X113","v":0},{"$f":"+Efnahagur!Y113","v":0},{"$f":"+Efnahagur!Z113","v":0},{"$f":"+Efnahagur!AA113","v":0},{"$f":"+Efnahagur!AB113","v":0},{"$f":"+Efnahagur!AC113","v":0},{"$f":"+Efnahagur!AD113","v":0},{"$f":"+Efnahagur!AE113","v":0},{"$f":"+Efnahagur!AF113","v":0},{"$f":"+AF93","v":0},{"$f":"+Efnahagur!AH113","v":0},{"$f":"+Efnahagur!AI113","v":0},{"$f":"+Efnahagur!AJ113","v":0}]
[null,null,null,"Reiknaðir skattar ",35,{"$f":"+Efnahagur!G93","v":0},null,{"$f":"+Efnahagur!H93","v":0},{"$f":"+Efnahagur!I93","v":0},{"$f":"+Efnahagur!J93","v":0},{"$f":"+Efnahagur!K93","v":0},{"$f":"+Efnahagur!L93","v":0},{"$f":"+Efnahagur!M93","v":0},{"$f":"+Efnahagur!N93","v":0},{"$f":"+Efnahagur!O93","v":0},{"$f":"+Efnahagur!P93","v":0},{"$f":"+Efnahagur!Q93","v":0},{"$f":"+Efnahagur!R93","v":0},{"$f":"+Efnahagur!S93","v":0},{"$f":"+S94","v":0},{"$f":"+Efnahagur!U93","v":0},{"$f":"+Efnahagur!V93","v":0},{"$f":"+Efnahagur!W93","v":0},{"$f":"+Efnahagur!X93","v":0},{"$f":"+Efnahagur!Y93","v":0},{"$f":"+Efnahagur!Z93","v":0},{"$f":"+Efnahagur!AA93","v":0},{"$f":"+Efnahagur!AB93","v":0},{"$f":"+Efnahagur!AC93","v":0},{"$f":"+Efnahagur!AD93","v":0},{"$f":"+Efnahagur!AE93","v":0},{"$f":"+Efnahagur!AF93","v":0},{"$f":"+AF94","v":0},{"$f":"+Efnahagur!AH93","v":0},{"$f":"+Efnahagur!AI93","v":0},{"$f":"+Efnahagur!AJ93","v":0}]
[null,null,null,null,null,{"$f":"SUM(F87:F94)","v":0},null,{"$f":"SUM(H87:H94)","v":0},0,{"$f":"SUM(J87:J94)","v":0},0,{"$f":"SUM(L87:L94)","v":0},0,0,{"$f":"SUM(O87:O94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF87:AF94)","v":0},0,{"$f":"SUM(AH87:AH94)","v":0},{"$f":"SUM(AI87:AI94)","v":0},{"$f":"SUM(AJ87:AJ94)","v":0}]
[]
[null,null,null,"Skuldir samtals",null,{"$f":"F85+F95+F78","v":0},null,{"$f":"H85+H95+H78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U85+U95+U78","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF97","v":0},{"$f":"AH85+AH95+AH78","v":0},{"$f":"AI85+AI95+AI78","v":0},{"$f":"AJ85+AJ95+AJ78","v":0}]
[]
[null,null,null,"SKULDIR OG EIGIÐ FÉ SAMTALS",null,{"$f":"F75+F97","v":0},null,{"$f":"H75+H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U75+U97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF99","v":0},{"$f":"AH75+AH97","v":0},{"$f":"AI75+AI97","v":0},{"$f":"AJ75+AJ97","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(ROUND(F99-F69,0)=0,\"\",\"VILLA\")","v":""},null,{"$f":"IF(ROUND(H99-H69,0)=0,\"\",\"VILLA\")","v":""},"","","","","","","","","","","",null,{"$f":"IF(ROUND(U99-U69,0)=0,\"\",\"VILLA\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,"SJÓÐSTREYMI"]
[null,null,null,null,"Skýr.",{"$f":"F$4","v":"Árið\n2015"},null,{"$f":"Efnahagur!H3","v":"Jan\n2016"},{"$f":"Efnahagur!I3","v":"Feb\n2016"},{"$f":"Efnahagur!J3","v":"Mar\n2016"},{"$f":"Efnahagur!K3","v":"Apr\n2016"},{"$f":"Efnahagur!L3","v":"Maí\n2016"},{"$f":"Efnahagur!M3","v":"Jún\n2016"},{"$f":"Efnahagur!N3","v":"Júl\n2016"},{"$f":"Efnahagur!O3","v":"Ágú\n2016"},{"$f":"Efnahagur!P3","v":"Sep\n2016"},{"$f":"Efnahagur!Q3","v":"Okt\n2016"},{"$f":"Efnahagur!R3","v":"Nóv\n2016"},{"$f":"Efnahagur!S3","v":"Des\n2016"},{"$f":"Efnahagur!T3","v":"Árið\n2016"},{"$f":"Efnahagur!U3","v":"Jan\n2017"},{"$f":"Efnahagur!V3","v":"Feb\n2017"},{"$f":"Efnahagur!W3","v":"Mar\n2017"},{"$f":"Efnahagur!X3","v":"Apr\n2017"},{"$f":"Efnahagur!Y3","v":"Maí\n2017"},{"$f":"Efnahagur!Z3","v":"Jún\n2017"},{"$f":"Efnahagur!AA3","v":"Júl\n2017"},{"$f":"Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"Efnahagur!AC3","v":"Sep\n2017"},{"$f":"Efnahagur!AD3","v":"Okt\n2017"},{"$f":"Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"Efnahagur!AF3","v":"Des\n2017"},{"$f":"AG$4","v":"Árið \n2017"},{"$f":"AH$4","v":"Árið \n2018"},{"$f":"AI$4","v":"Árið \n2019"},{"$f":"AJ$4","v":"Árið \n2020"}]
[null,null,null,"HANDBÆRT FÉ (TIL) FRÁ REKSTRI:"]
[]
[null,null,null,"Hagnaður (tap) samkvæmt rekstrarreikningi ",null,{"$f":"+Forsendur!D54","v":0},null,{"$f":"H43","v":0},{"$f":"I43","v":0},{"$f":"J43","v":0},{"$f":"K43","v":0},{"$f":"L43","v":0},{"$f":"M43","v":0},0,0,0,0,0,{"$f":"S43","v":0},{"$f":"SUM(H106:S106)","v":0},0,0,0,{"$f":"X43","v":0},0,0,0,0,0,0,0,{"$f":"AF43","v":0},{"$f":"SUM(U106:AF106)","v":0},{"$f":"AH43","v":0},{"$f":"AI43","v":0},{"$f":"AJ43","v":0}]
[null,null,null,"Rekstrarliðir sem hafa ekki áhrif á fjárstreymi:"]
[null,null,null,"Afskriftir ",{"$f":"+E25","v":10},{"$f":"+F25","v":0},null,{"$f":"H25","v":0},{"$f":"I25","v":0},{"$f":"J25","v":0},{"$f":"K25","v":0},{"$f":"L25","v":0},{"$f":"M25","v":0},0,0,0,0,0,{"$f":"S25","v":0},{"$f":"SUM(H108:S108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U108:AF108)","v":0},{"$f":"AH25","v":0},{"$f":"AI25","v":0},{"$f":"AJ25","v":0}]
[null,null,null,"Tekjuskattsskuldbinding, breyting",{"$f":"+E41","v":13},{"$f":"+Forsendur!D57","v":0},null,{"$f":"Efnahagur!H55","v":0},{"$f":"Efnahagur!I55","v":0},{"$f":"Efnahagur!J55","v":0},{"$f":"Efnahagur!K55","v":0},{"$f":"Efnahagur!L55","v":0},{"$f":"Efnahagur!M55","v":0},{"$f":"Efnahagur!N55","v":0},{"$f":"Efnahagur!O55","v":0},{"$f":"Efnahagur!P55","v":0},{"$f":"Efnahagur!Q55","v":0},{"$f":"Efnahagur!R55","v":0},{"$f":"Efnahagur!S55","v":0},{"$f":"SUM(H109:S109)","v":0},{"$f":"Efnahagur!U55","v":0},{"$f":"Efnahagur!V55","v":0},{"$f":"Efnahagur!W55","v":0},{"$f":"Efnahagur!X55","v":0},{"$f":"Efnahagur!Y55","v":0},{"$f":"Efnahagur!Z55","v":0},{"$f":"Efnahagur!AA55","v":0},{"$f":"Efnahagur!AB55","v":0},{"$f":"Efnahagur!AC55","v":0},{"$f":"Efnahagur!AD55","v":0},{"$f":"Efnahagur!AE55","v":0},{"$f":"Efnahagur!AF55","v":0},{"$f":"SUM(U109:AF109)","v":0},{"$f":"Efnahagur!AH55","v":0},{"$f":"Efnahagur!AI55","v":0},{"$f":"Efnahagur!AJ55","v":0}]
[null,null,null,"Tap, (hagnaður) af sölu eigna",{"$f":"+E37","v":12},{"$f":"+Forsendur!D58","v":0},null,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!J$1:J$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!K$1:K$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!L$1:L$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!M$1:M$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!N$1:N$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!O$1:O$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!P$1:P$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!Q$1:Q$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!R$1:R$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!S$1:S$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!T$1:T$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H110:S110)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!W$1:W$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!X$1:X$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!Y$1:Y$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!Z$1:Z$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AA$1:AA$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AB$1:AB$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AC$1:AC$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AD$1:AD$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AE$1:AE$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AF$1:AF$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AG$1:AG$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U110:AF110)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AK$1:AK$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E110,Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,"Veltufé (til) frá rekstri",null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"SUM(H106:H110)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H111:S111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U111:AF111)","v":0},{"$f":"SUM(AH106:AH110)","v":0},{"$f":"SUM(AI106:AI110)","v":0},{"$f":"SUM(AJ106:AJ110)","v":0}]
[null,null,null,"Breyting á rekstrartengdum eignum og skuldum:"]
[null,null,null,"Skammtímakröfur, lækkun (hækkun)",14,{"$f":"+Forsendur!D61","v":0},null,{"$f":"+SUM(F64:F64)-SUM(H64:H64)","v":0},{"$f":"+SUM(H64:H64)-SUM(I64:I64)","v":0},0,0,{"$f":"+SUM(K64:K64)-SUM(L64:L64)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(H113:S113)","v":0},{"$f":"+SUM(S64:S64)-SUM(U64:U64)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U113:AF113)","v":0},{"$f":"+SUM(AG64:AG64)-SUM(AH64:AH64)","v":0},{"$f":"+SUM(AH64:AH64)-SUM(AI64:AI64)","v":0},{"$f":"+SUM(AI64:AI64)-SUM(AJ64:AJ64)","v":0}]
[null,null,null,"Birgðir",null,{"$f":"+Forsendur!D62","v":0},null,{"$f":"+F65-H65","v":0},{"$f":"+H65-I65","v":0},0,{"$f":"+J65-K65","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(H114:S114)","v":0},{"$f":"+S65-U65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U114:AF114)","v":0},{"$f":"+AG65-AH65","v":0},{"$f":"+AH65-AI65","v":0},{"$f":"+AI65-AJ65","v":0}]
[null,null,null,"Breyting á VSK skuldbindingu",34,{"$f":"+Forsendur!D63","v":0},null,{"$f":"+H93-F93","v":0},{"$f":"+I93-H93","v":0},{"$f":"+J93-I93","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H115:S115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U115:AF115)","v":0},0,0,0]
[null,null,null,"Skammtímaskuldir, (lækkun) hækkun","13,16,17",{"$f":"+Forsendur!D64","v":0},null,{"$f":"+SUM(H88:H90)-SUM(F88:F90)+H94-F94","v":0},{"$f":"+SUM(I88:I90)-SUM(H88:H90)+I94-H94","v":0},{"$f":"+SUM(J88:J90)-SUM(I88:I90)+J94-I94","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U116:AF116)","v":0},{"$f":"+SUM(AH88:AH90)-SUM(AG88:AG90)+AH94-AG94","v":0},{"$f":"+SUM(AI88:AI90)-SUM(AH88:AH90)+AI94-AH94","v":0},{"$f":"+SUM(AJ88:AJ90)-SUM(AI88:AI90)+AJ94-AI94","v":0}]
[null,null,null,"Breyting á rekstrartengdum eignum og skuldum",null,{"$f":"SUM(F113:F116)","v":0},null,{"$f":"SUM(H113:H116)","v":0},0,0,0,{"$f":"SUM(L113:L116)","v":0},0,0,0,0,0,0,{"$f":"SUM(S113:S116)","v":0},{"$f":"SUM(H117:S117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U117:AF117)","v":0},{"$f":"SUM(AH113:AH116)","v":0},{"$f":"SUM(AI113:AI116)","v":0},{"$f":"SUM(AJ113:AJ116)","v":0}]
[]
[null,null,null,"Handbært fé (til) frá rekstri",null,{"$f":"F117+F111","v":0},null,{"$f":"H117+H111","v":0},{"$f":"I117+I111","v":0},{"$f":"J117+J111","v":0},{"$f":"K117+K111","v":0},{"$f":"L117+L111","v":0},{"$f":"M117+M111","v":0},0,0,0,0,0,{"$f":"S117+S111","v":0},{"$f":"SUM(H119:S119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U119:AF119)","v":0},{"$f":"AH117+AH111","v":0},{"$f":"AI117+AI111","v":0},{"$f":"AJ117+AJ111","v":0}]
[]
[null,null,null,"FJÁRFESTINGARHREYFINGAR:"]
[]
[null,null,null,"Eignarhlutir í öðrum félögum, breyting",null,{"$f":"+Forsendur!D71","v":0},null,{"$f":"-Efnahagur!H9","v":0},{"$f":"-Efnahagur!I9","v":0},{"$f":"-Efnahagur!J9","v":0},{"$f":"-Efnahagur!K9","v":0},{"$f":"-Efnahagur!L9","v":0},{"$f":"-Efnahagur!M9","v":0},{"$f":"-Efnahagur!N9","v":0},{"$f":"-Efnahagur!O9","v":0},{"$f":"-Efnahagur!P9","v":0},{"$f":"-Efnahagur!Q9","v":0},{"$f":"-Efnahagur!R9","v":0},{"$f":"-Efnahagur!S9","v":0},{"$f":"SUM(H123:S123)","v":0},{"$f":"-Efnahagur!U9","v":0},{"$f":"-Efnahagur!V9","v":0},{"$f":"-Efnahagur!W9","v":0},{"$f":"-Efnahagur!X9","v":0},{"$f":"-Efnahagur!Y9","v":0},{"$f":"-Efnahagur!Z9","v":0},{"$f":"-Efnahagur!AA9","v":0},{"$f":"-Efnahagur!AB9","v":0},{"$f":"-Efnahagur!AC9","v":0},{"$f":"-Efnahagur!AD9","v":0},{"$f":"-Efnahagur!AE9","v":0},{"$f":"-Efnahagur!AF9","v":0},{"$f":"SUM(U123:AF123)","v":0},{"$f":"-Efnahagur!AH9","v":0},{"$f":"-Efnahagur!AI9","v":0},{"$f":"-Efnahagur!AJ9","v":0}]
[null,null,null,"Skuldabréfaeign, breyting",null,{"$f":"+Forsendur!D72","v":0},null,{"$f":"-Efnahagur!H14","v":0},{"$f":"-Efnahagur!I14","v":0},{"$f":"-Efnahagur!J14","v":0},{"$f":"-Efnahagur!K14","v":0},{"$f":"-Efnahagur!L14","v":0},{"$f":"-Efnahagur!M14","v":0},{"$f":"-Efnahagur!N14","v":0},{"$f":"-Efnahagur!O14","v":0},{"$f":"-Efnahagur!P14","v":0},{"$f":"-Efnahagur!Q14","v":0},{"$f":"-Efnahagur!R14","v":0},{"$f":"-Efnahagur!S14","v":0},{"$f":"SUM(H124:S124)","v":0},{"$f":"-Efnahagur!U14","v":0},{"$f":"-Efnahagur!V14","v":0},{"$f":"-Efnahagur!W14","v":0},{"$f":"-Efnahagur!X14","v":0},{"$f":"-Efnahagur!Y14","v":0},{"$f":"-Efnahagur!Z14","v":0},{"$f":"-Efnahagur!AA14","v":0},{"$f":"-Efnahagur!AB14","v":0},{"$f":"-Efnahagur!AC14","v":0},{"$f":"-Efnahagur!AD14","v":0},{"$f":"-Efnahagur!AE14","v":0},{"$f":"-Efnahagur!AF14","v":0},{"$f":"SUM(U124:AF124)","v":0},{"$f":"-Efnahagur!AH14","v":0},{"$f":"-Efnahagur!AI14","v":0},{"$f":"-Efnahagur!AJ14","v":0}]
[null,null,null,"Fjárfesting í varanlegum rekstrarfjármunum:"]
[null,null,null,{"$f":"+Forsendur!B99","v":"Fyrningaflokkur 1"},{"$f":"Forsendur!C99","v":16},{"$f":"+Forsendur!D74","v":0},null,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!J$1:J$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!K$1:K$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!L$1:L$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!M$1:M$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!N$1:N$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!O$1:O$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!P$1:P$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!R$1:R$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!S$1:S$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!T$1:T$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H126:S126)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!W$1:W$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!X$1:X$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U126:AF126)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E126&\"_2\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B100","v":"Fyrningaflokkur 2"},{"$f":"Forsendur!C100","v":17},{"$f":"+Forsendur!D75","v":0},null,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!J$1:J$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!K$1:K$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!L$1:L$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!M$1:M$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!N$1:N$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!O$1:O$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!P$1:P$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!R$1:R$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!S$1:S$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!T$1:T$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H127:S127)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!W$1:W$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!X$1:X$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U127:AF127)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E127&\"_2\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B101","v":"Fyrningaflokkur 3"},{"$f":"Forsendur!C101","v":18},{"$f":"+Forsendur!D76","v":0},null,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!J$1:J$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!K$1:K$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!L$1:L$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!M$1:M$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!N$1:N$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!O$1:O$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!P$1:P$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!R$1:R$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!S$1:S$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!T$1:T$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H128:S128)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!W$1:W$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!X$1:X$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U128:AF128)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E128&\"_2\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,"Sala á varanlegum rekstrarfjármunum",null,{"$f":"+Forsendur!D77","v":0},null,{"$f":"SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!J$1:J$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$100&\"_3\",Fyrningar!J$1:J$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$101&\"_3\",Fyrningar!J$1:J$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!K$1:K$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!L$1:L$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!M$1:M$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!N$1:N$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!O$1:O$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!P$1:P$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!R$1:R$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!S$1:S$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!T$1:T$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!U$1:U$62)","v":0},{"$f":"SUM(H129:S129)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!W$1:W$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!X$1:X$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AH$1:AH$62)","v":0},{"$f":"SUM(U129:AF129)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"SUMIF(Fyrningar!$G$1:$G$62,$E129&\"_2\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,{"$f":"+Forsendur!B102","v":"Óefnislegt"},{"$f":"Forsendur!C102","v":19},{"$f":"+Forsendur!D78","v":0},null,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!J$1:J$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!J$1:J$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!K$1:K$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!K$1:K$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!L$1:L$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!L$1:L$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!M$1:M$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!M$1:M$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!N$1:N$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!N$1:N$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!O$1:O$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!O$1:O$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!P$1:P$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!P$1:P$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!Q$1:Q$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!Q$1:Q$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!R$1:R$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!R$1:R$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!S$1:S$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!S$1:S$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!T$1:T$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!T$1:T$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!U$1:U$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!U$1:U$62)","v":0},0,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!W$1:W$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!W$1:W$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!X$1:X$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!X$1:X$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!Y$1:Y$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!Y$1:Y$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!Z$1:Z$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!Z$1:Z$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AA$1:AA$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AA$1:AA$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AB$1:AB$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AB$1:AB$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AC$1:AC$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AC$1:AC$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AD$1:AD$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AD$1:AD$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AE$1:AE$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AE$1:AE$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AF$1:AF$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AF$1:AF$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AG$1:AG$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AG$1:AG$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AH$1:AH$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AH$1:AH$62)","v":0},0,{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AJ$1:AJ$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AJ$1:AJ$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AK$1:AK$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AK$1:AK$62)","v":0},{"$f":"-SUMIF(Fyrningar!$G$1:$G$62,$E130&\"_2\",Fyrningar!AL$1:AL$62)+SUMIF(Fyrningar!$G$1:$G$62,Forsendur!$C$99&\"_3\",Fyrningar!AL$1:AL$62)","v":0}]
[null,null,null,"Fjárfestingarhreyfingar",12,{"$f":"SUM(F123:F130)","v":0},null,{"$f":"SUM(H123:H130)","v":0},0,0,0,{"$f":"SUM(L123:L130)","v":0},0,0,0,0,0,0,{"$f":"SUM(S123:S130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH123:AH130)","v":0},{"$f":"SUM(AI123:AI130)","v":0},{"$f":"SUM(AJ123:AJ130)","v":0}]
[]
[null,null,null,"FJÁRMÖGNUNARHREYFINGAR:"]
[null,null,null,"Skuld við banka, hækkun, (lækkun)",null,{"$f":"+Forsendur!D82","v":0},null,{"$f":"+H87-F87","v":0},{"$f":"+I87-H87","v":0},0,0,{"$f":"+L87-K87","v":0},0,0,0,0,0,0,0,{"$f":"SUM(H134:S134)","v":0},{"$f":"+U87-S87","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U134:AF134)","v":0},{"$f":"+AH87-AG87","v":0},{"$f":"+AI87-AH87","v":0},{"$f":"+AJ87-AI87","v":0}]
[null,null,null,"Ný langtímalán",null,{"$f":"+Forsendur!D83","v":0},null,{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!J$1:J$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!J$1:J$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!J$1:J$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!K$1:K$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!K$1:K$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!K$1:K$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!L$1:L$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!L$1:L$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!L$1:L$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!M$1:M$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!M$1:M$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!M$1:M$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!N$1:N$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!N$1:N$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!N$1:N$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!O$1:O$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!O$1:O$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!O$1:O$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!P$1:P$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!P$1:P$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!P$1:P$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!Q$1:Q$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!Q$1:Q$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!Q$1:Q$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!R$1:R$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!R$1:R$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!R$1:R$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!S$1:S$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!S$1:S$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!S$1:S$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!T$1:T$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!T$1:T$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!T$1:T$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!U$1:U$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!U$1:U$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!U$1:U$82)","v":0},0,{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!W$1:W$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!W$1:W$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!W$1:W$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!X$1:X$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!X$1:X$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!X$1:X$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!Y$1:Y$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!Y$1:Y$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!Y$1:Y$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!Z$1:Z$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!Z$1:Z$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!Z$1:Z$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AA$1:AA$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AA$1:AA$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AA$1:AA$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AB$1:AB$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AB$1:AB$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AB$1:AB$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AC$1:AC$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AC$1:AC$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AC$1:AC$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AD$1:AD$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AD$1:AD$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AD$1:AD$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AE$1:AE$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AE$1:AE$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AE$1:AE$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AF$1:AF$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AF$1:AF$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AF$1:AF$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AG$1:AG$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AG$1:AG$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AG$1:AG$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AH$1:AH$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AH$1:AH$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AH$1:AH$82)","v":0},0,{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AJ$1:AJ$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AJ$1:AJ$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AJ$1:AJ$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AK$1:AK$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AK$1:AK$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AK$1:AK$82)","v":0},{"$f":"SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_1\",Lan!AL$1:AL$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_1\",Lan!AL$1:AL$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_1\",Lan!AL$1:AL$82)","v":0}]
[null,null,null,"Afborgun af langtímalánum",null,{"$f":"+Forsendur!D84","v":0},null,{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!J$1:J$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!J$1:J$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!J$1:J$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!K$1:K$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!K$1:K$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!K$1:K$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!L$1:L$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!L$1:L$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!L$1:L$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!M$1:M$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!M$1:M$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!M$1:M$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!N$1:N$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!N$1:N$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!N$1:N$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!O$1:O$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!O$1:O$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!O$1:O$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!P$1:P$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!P$1:P$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!P$1:P$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!Q$1:Q$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!Q$1:Q$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!Q$1:Q$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!R$1:R$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!R$1:R$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!R$1:R$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!S$1:S$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!S$1:S$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!S$1:S$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!T$1:T$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!T$1:T$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!T$1:T$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!U$1:U$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!U$1:U$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!U$1:U$82))","v":0},0,{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!W$1:W$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!W$1:W$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!W$1:W$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!X$1:X$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!X$1:X$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!X$1:X$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!Y$1:Y$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!Y$1:Y$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!Y$1:Y$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!Z$1:Z$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!Z$1:Z$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!Z$1:Z$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AA$1:AA$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AA$1:AA$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AA$1:AA$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AB$1:AB$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AB$1:AB$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AB$1:AB$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AC$1:AC$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AC$1:AC$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AC$1:AC$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AD$1:AD$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AD$1:AD$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AD$1:AD$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AE$1:AE$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AE$1:AE$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AE$1:AE$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AF$1:AF$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AF$1:AF$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AF$1:AF$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AG$1:AG$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AG$1:AG$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AG$1:AG$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AH$1:AH$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AH$1:AH$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AH$1:AH$82))","v":0},0,{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AJ$1:AJ$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AJ$1:AJ$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AJ$1:AJ$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AK$1:AK$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AK$1:AK$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AK$1:AK$82))","v":0},{"$f":"-(SUMIF(Lan!$G$1:$G$82,Forsendur!$C$107&\"_2\",Lan!AL$1:AL$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$108&\"_2\",Lan!AL$1:AL$82)+SUMIF(Lan!$G$1:$G$82,Forsendur!$C$109&\"_2\",Lan!AL$1:AL$82))","v":0}]
[null,null,null,"Greiddur arður til hluthafa",18,{"$f":"+Forsendur!D85","v":0},null,{"$f":"-Efnahagur!H47","v":0},{"$f":"-Efnahagur!I47","v":0},{"$f":"-Efnahagur!J47","v":0},{"$f":"-Efnahagur!K47","v":0},{"$f":"-Efnahagur!L47","v":0},{"$f":"-Efnahagur!M47","v":0},{"$f":"-Efnahagur!N47","v":0},{"$f":"-Efnahagur!O47","v":0},{"$f":"-Efnahagur!P47","v":0},{"$f":"-Efnahagur!Q47","v":0},{"$f":"-Efnahagur!R47","v":0},{"$f":"-Efnahagur!S47","v":0},0,{"$f":"-Efnahagur!U47","v":0},{"$f":"-Efnahagur!V47","v":0},{"$f":"-Efnahagur!W47","v":0},{"$f":"-Efnahagur!X47","v":0},{"$f":"-Efnahagur!Y47","v":0},{"$f":"-Efnahagur!Z47","v":0},{"$f":"-Efnahagur!AA47","v":0},{"$f":"-Efnahagur!AB47","v":0},{"$f":"-Efnahagur!AC47","v":0},{"$f":"-Efnahagur!AD47","v":0},{"$f":"-Efnahagur!AE47","v":0},{"$f":"-Efnahagur!AF47","v":0},0,{"$f":"-Efnahagur!AH47","v":0},{"$f":"-Efnahagur!AI47","v":0},{"$f":"-Efnahagur!AJ47","v":0}]
[null,null,null,"Innborgað nýtt hlutafé ",19,{"$f":"+Forsendur!D86","v":0},null,{"$f":"+Efnahagur!H40+Efnahagur!H48","v":0},{"$f":"+Efnahagur!I40+Efnahagur!I48","v":0},{"$f":"+Efnahagur!J40+Efnahagur!J48","v":0},{"$f":"+Efnahagur!K40+Efnahagur!K48","v":0},{"$f":"+Efnahagur!L40+Efnahagur!L48","v":0},{"$f":"+Efnahagur!M40+Efnahagur!M48","v":0},{"$f":"+Efnahagur!N40+Efnahagur!N48","v":0},{"$f":"+Efnahagur!O40+Efnahagur!O48","v":0},{"$f":"+Efnahagur!P40+Efnahagur!P48","v":0},{"$f":"+Efnahagur!Q40+Efnahagur!Q48","v":0},{"$f":"+Efnahagur!R40+Efnahagur!R48","v":0},{"$f":"+Efnahagur!S40+Efnahagur!S48","v":0},0,{"$f":"+Efnahagur!U40+Efnahagur!U48","v":0},{"$f":"+Efnahagur!V40+Efnahagur!V48","v":0},{"$f":"+Efnahagur!W40+Efnahagur!W48","v":0},{"$f":"+Efnahagur!X40+Efnahagur!X48","v":0},{"$f":"+Efnahagur!Y40+Efnahagur!Y48","v":0},{"$f":"+Efnahagur!Z40+Efnahagur!Z48","v":0},{"$f":"+Efnahagur!AA40+Efnahagur!AA48","v":0},{"$f":"+Efnahagur!AB40+Efnahagur!AB48","v":0},{"$f":"+Efnahagur!AC40+Efnahagur!AC48","v":0},{"$f":"+Efnahagur!AD40+Efnahagur!AD48","v":0},{"$f":"+Efnahagur!AE40+Efnahagur!AE48","v":0},{"$f":"+Efnahagur!AF40+Efnahagur!AF48","v":0},0,{"$f":"+Efnahagur!AH40+Efnahagur!AH48","v":0},{"$f":"+Efnahagur!AI40+Efnahagur!AI48","v":0},{"$f":"+Efnahagur!AJ40+Efnahagur!AJ48","v":0}]
[null,null,null,"Fjármögnunarhreyfingar",null,{"$f":"SUM(F134:F138)","v":0},null,{"$f":"SUM(H134:H138)","v":0},0,0,0,{"$f":"SUM(L134:L138)","v":0},0,0,0,0,0,0,{"$f":"SUM(S134:S138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH134:AH138)","v":0},{"$f":"SUM(AI134:AI138)","v":0},{"$f":"SUM(AJ134:AJ138)","v":0}]
[]
[null,null,null,"HÆKKUN (LÆKKUN) Á HANDBÆRU FÉ",null,{"$f":"F139+F131+F119","v":0},null,{"$f":"H139+H131+H119","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H141:S141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U141:AF141)","v":0},{"$f":"AH139+AH131+AH119","v":0},{"$f":"AI139+AI131+AI119","v":0},{"$f":"AJ139+AJ131+AJ119","v":0}]
[null,null,null,"HANDBÆRT FÉ (FJÁRÞÖRF) Í ÁRSBYRJUN",null,{"$f":"+Forsendur!D90","v":0},null,{"$f":"+F63","v":0},{"$f":"+H143","v":0},0,0,{"$f":"+K143","v":0},0,0,0,0,0,0,{"$f":"+R143","v":0},{"$f":"+H142","v":0},{"$f":"+S143","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T143","v":0},{"$f":"+AG143","v":0},{"$f":"+AH143","v":0},{"$f":"+AI143","v":0}]
[null,null,null,"HANDBÆRT FÉ (FJÁRÞÖRF) Í ÁRSLOK ",13,{"$f":"F142+F141","v":0},null,{"$f":"H142+H141","v":0},0,0,0,0,0,0,0,0,{"$f":"Q142+Q141","v":0},0,0,{"$f":"+S143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG142+AG141","v":0},{"$f":"AH142+AH141","v":0},{"$f":"AI142+AI141","v":0},{"$f":"AJ142+AJ141","v":0}]
[]
[null,null,null,{"$f":"IF(SUM(I145:AG145)<>0,\"Afstemming\",\"\")","v":""},null,{"$f":"IF(F143-F63+F92=0,\"\",F143-F63+F92)","v":""},null,{"$f":"IF(H143-H63+H92=0,\"\",H143-H63+H92)","v":""},"","","","","","","","","","","",null,{"$f":"IF(U143-U63+U92=0,\"\",U143-U63+U92)","v":""},"","","","","","","","","","","","","","",""]
[]
[]
[null,null,null,"KENNITÖLUR"]
[null,null,null,null,"Skýr.",{"$f":"F$4","v":"Árið\n2015"},null,{"$f":"Efnahagur!H3","v":"Jan\n2016"},{"$f":"Efnahagur!I3","v":"Feb\n2016"},{"$f":"Efnahagur!J3","v":"Mar\n2016"},{"$f":"Efnahagur!K3","v":"Apr\n2016"},{"$f":"Efnahagur!L3","v":"Maí\n2016"},{"$f":"Efnahagur!M3","v":"Jún\n2016"},{"$f":"Efnahagur!N3","v":"Júl\n2016"},{"$f":"Efnahagur!O3","v":"Ágú\n2016"},{"$f":"Efnahagur!P3","v":"Sep\n2016"},{"$f":"Efnahagur!Q3","v":"Okt\n2016"},{"$f":"Efnahagur!R3","v":"Nóv\n2016"},{"$f":"Efnahagur!S3","v":"Des\n2016"},{"$f":"Efnahagur!T3","v":"Árið\n2016"},{"$f":"Efnahagur!U3","v":"Jan\n2017"},{"$f":"Efnahagur!V3","v":"Feb\n2017"},{"$f":"Efnahagur!W3","v":"Mar\n2017"},{"$f":"Efnahagur!X3","v":"Apr\n2017"},{"$f":"Efnahagur!Y3","v":"Maí\n2017"},{"$f":"Efnahagur!Z3","v":"Jún\n2017"},{"$f":"Efnahagur!AA3","v":"Júl\n2017"},{"$f":"Efnahagur!AB3","v":"Ágú\n2017"},{"$f":"Efnahagur!AC3","v":"Sep\n2017"},{"$f":"Efnahagur!AD3","v":"Okt\n2017"},{"$f":"Efnahagur!AE3","v":"Nóv\n2017"},{"$f":"Efnahagur!AF3","v":"Des\n2017"},{"$f":"AG$4","v":"Árið \n2017"},{"$f":"AH$4","v":"Árið \n2018"},{"$f":"AI$4","v":"Árið \n2019"},{"$f":"AJ$4","v":"Árið \n2020"}]
[]
[null,null,null,"HELSTU KENNISTÆRÐIR"]
[null,null,null,"Veltufjárhlutfall ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T66/T95)=TRUE,\"\",T66/T95)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AG66/AG95)=TRUE,\"\",AG66/AG95)","v":""},{"$f":"IF(ISERROR(AH66/AH95)=TRUE,\"\",AH66/AH95)","v":""},{"$f":"IF(ISERROR(AI66/AI95)=TRUE,\"\",AI66/AI95)","v":""},{"$f":"IF(ISERROR(AJ66/AJ95)=TRUE,\"\",AJ66/AJ95)","v":""}]
[null,null,null,"Eiginfjárhlutfall ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T75/T99)=TRUE,\"\",T75/T99)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AG75/AG99)=TRUE,\"\",AG75/AG99)","v":""},{"$f":"IF(ISERROR(AH75/AH99)=TRUE,\"\",AH75/AH99)","v":""},{"$f":"IF(ISERROR(AI75/AI99)=TRUE,\"\",AI75/AI99)","v":""},{"$f":"IF(ISERROR(AJ75/AJ99)=TRUE,\"\",AJ75/AJ99)","v":""}]
[null,null,null,"Veltuhraði fjármagns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T11/T69)=TRUE,\"\",T11/T69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AG11/AG69)=TRUE,\"\",AG11/AG69)","v":""},{"$f":"IF(ISERROR(AH11/AH69)=TRUE,\"\",AH11/AH69)","v":""},{"$f":"IF(ISERROR(AI11/AI69)=TRUE,\"\",AI11/AI69)","v":""},{"$f":"IF(ISERROR(AJ11/AJ69)=TRUE,\"\",AJ11/AJ69)","v":""}]
[null,null,null,"Arðsemi eigin fjár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(ISERROR(T43/F75)=TRUE,\"\",T43/F75)),\" - \",IF(IF(ISERROR(T43/F75)=TRUE,\"\",T43/F75)>1,\">100%\",IF(IF(ISERROR(T43/F75)=TRUE,\"\",T43/F75)<-1,\"<-100%\",IF(ISERROR(T43/F75)=TRUE,\"\",T43/F75))))","v":">100%"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(ISERROR(AG43/T75)=TRUE,\"\",AG43/T75)),\" - \",IF(IF(ISERROR(AG43/T75)=TRUE,\"\",AG43/T75)>1,\">100%\",IF(IF(ISERROR(AG43/T75)=TRUE,\"\",AG43/T75)<-1,\"<-100%\",IF(ISERROR(AG43/T75)=TRUE,\"\",AG43/T75))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AH43/AG75)=TRUE,\"\",AH43/AG75)),\" - \",IF(IF(ISERROR(AH43/AG75)=TRUE,\"\",AH43/AG75)>1,\">100%\",IF(IF(ISERROR(AH43/AG75)=TRUE,\"\",AH43/AG75)<-1,\"<-100%\",IF(ISERROR(AH43/AG75)=TRUE,\"\",AH43/AG75))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AI43/AH75)=TRUE,\"\",AI43/AH75)),\" - \",IF(IF(ISERROR(AI43/AH75)=TRUE,\"\",AI43/AH75)>1,\">100%\",IF(IF(ISERROR(AI43/AH75)=TRUE,\"\",AI43/AH75)<-1,\"<-100%\",IF(ISERROR(AI43/AH75)=TRUE,\"\",AI43/AH75))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AJ43/AI75)=TRUE,\"\",AJ43/AI75)),\" - \",IF(IF(ISERROR(AJ43/AI75)=TRUE,\"\",AJ43/AI75)>1,\">100%\",IF(IF(ISERROR(AJ43/AI75)=TRUE,\"\",AJ43/AI75)<-1,\"<-100%\",IF(ISERROR(AJ43/AI75)=TRUE,\"\",AJ43/AI75))))","v":">100%"}]
[null,null,null,"Arðsemi heildarfjármagns",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(ISERROR(T43/F99)=TRUE,\"\",T43/F99)),\" - \",IF(IF(ISERROR(T43/F99)=TRUE,\"\",T43/F99)>1,\">100%\",IF(IF(ISERROR(T43/F99)=TRUE,\"\",T43/F99)<-1,\"<-100%\",IF(ISERROR(T43/F99)=TRUE,\"\",T43/F99))))","v":">100%"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF(ISERROR(AG43/T99)=TRUE,\"\",AG43/T99)),\" - \",IF(IF(ISERROR(AG43/T99)=TRUE,\"\",AG43/T99)>1,\">100%\",IF(IF(ISERROR(AG43/T99)=TRUE,\"\",AG43/T99)<-1,\"<-100%\",IF(ISERROR(AG43/T99)=TRUE,\"\",AG43/T99))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AH43/AG99)=TRUE,\"\",AH43/AG99)),\" - \",IF(IF(ISERROR(AH43/AG99)=TRUE,\"\",AH43/AG99)>1,\">100%\",IF(IF(ISERROR(AH43/AG99)=TRUE,\"\",AH43/AG99)<-1,\"<-100%\",IF(ISERROR(AH43/AG99)=TRUE,\"\",AH43/AG99))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AI43/AH99)=TRUE,\"\",AI43/AH99)),\" - \",IF(IF(ISERROR(AI43/AH99)=TRUE,\"\",AI43/AH99)>1,\">100%\",IF(IF(ISERROR(AI43/AH99)=TRUE,\"\",AI43/AH99)<-1,\"<-100%\",IF(ISERROR(AI43/AH99)=TRUE,\"\",AI43/AH99))))","v":">100%"},{"$f":"IF(ISERROR(IF(ISERROR(AJ43/AI99)=TRUE,\"\",AJ43/AI99)),\" - \",IF(IF(ISERROR(AJ43/AI99)=TRUE,\"\",AJ43/AI99)>1,\">100%\",IF(IF(ISERROR(AJ43/AI99)=TRUE,\"\",AJ43/AI99)<-1,\"<-100%\",IF(ISERROR(AJ43/AI99)=TRUE,\"\",AJ43/AI99))))","v":">100%"}]

{"sheet":"Naemi","index":8,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[55,2,61,2],[2,0,2,1],[19,0,19,1],[46,0,46,1]]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
["FORSENDUR NÆMISGREININGAR"]
[]
[null,null,"Virkt (1)/\nÓvirkt (0)"]
["TEKJUR"]
[null,{"$f":"Rekstur!B7","v":"Tekjuliður no 1"},1]
[null,{"$f":"Rekstur!B21","v":"Tekjuliður no 2"},1]
[null,{"$f":"Rekstur!B35","v":"Tekjuliður no 3"},1]
[null,{"$f":"Rekstur!B49","v":"Tekjuliður no 4"},1]
[]
["KOSTNAÐUR"]
[null,{"$f":"Rekstur!B67","v":"Kostnaður á einingu"},1]
[null,{"$f":"Rekstur!B76","v":"Laun og launatengd gjöld"},1]
[null,{"$f":"Rekstur!B92","v":"Kostnaðarliður no 2"},1]
[null,{"$f":"Rekstur!B100","v":"Kostnaðarliður no 3"},1]
[null,{"$f":"Rekstur!B108","v":"Kostnaðarliður no 4"},1]
[]
[]
["LIÐUR TIL NÆMISGREININGAR"]
[]
[null,null,"Virkt (1)/\nÓvirkt (0)"]
["REKSTRARNIÐURSTAÐA"]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6,\"Árið \"&Forsendur!$C$6&\"-\"&Forsendur!$C$6+1)","v":"Árið 2016"},0,null,{"$f":"IF(C24=1,Arsreikningur!T$43,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+1,\"Árið \"&Forsendur!$C$6+1&\"-\"&Forsendur!$C$6+2)","v":"Árið 2017"},0,null,{"$f":"IF(C25=1,Arsreikningur!AG$43,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+2,\"Árið \"&Forsendur!$C$6+2&\"-\"&Forsendur!$C$6+3)","v":"Árið 2018"},1,null,{"$f":"IF(C26=1,Arsreikningur!AH$43,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+3,\"Árið \"&Forsendur!$C$6+3&\"-\"&Forsendur!$C$6+4)","v":"Árið 2019"},0,null,{"$f":"IF(C27=1,Arsreikningur!AI$43,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+4,\"Árið \"&Forsendur!$C$6+4&\"-\"&Forsendur!$C$6+5)","v":"Árið 2020"},0,null,{"$f":"IF(C28=1,Arsreikningur!AJ$43,0)","v":0}]
[]
["HANDBÆRT FÉ (TIL) FRÁ REKSTRI"]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6,\"Árið \"&Forsendur!$C$6&\"-\"&Forsendur!$C$6+1)","v":"Árið 2016"},0,null,{"$f":"IF(C31=1,Arsreikningur!T$119,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+1,\"Árið \"&Forsendur!$C$6+1&\"-\"&Forsendur!$C$6+2)","v":"Árið 2017"},0,null,{"$f":"IF(C32=1,Arsreikningur!AG$119,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+2,\"Árið \"&Forsendur!$C$6+2&\"-\"&Forsendur!$C$6+3)","v":"Árið 2018"},0,null,{"$f":"IF(C33=1,Arsreikningur!AH$119,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+3,\"Árið \"&Forsendur!$C$6+3&\"-\"&Forsendur!$C$6+4)","v":"Árið 2019"},0,null,{"$f":"IF(C34=1,Arsreikningur!AI$119,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+4,\"Árið \"&Forsendur!$C$6+4&\"-\"&Forsendur!$C$6+5)","v":"Árið 2020"},0,null,{"$f":"IF(C35=1,Arsreikningur!AJ$119,0)","v":0},{"$f":"IF(COUNTIF(C24:C42,1)>1,\"VILLA\nVELJIÐ EINUNGIS EINN LIÐ TIL NÆMISGREININGAR\",\"\")","v":""}]
[]
["EIGIÐ FÉ"]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6,\"Árið \"&Forsendur!$C$6&\"-\"&Forsendur!$C$6+1)","v":"Árið 2016"},0,null,{"$f":"IF(C38=1,Arsreikningur!T$75,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+1,\"Árið \"&Forsendur!$C$6+1&\"-\"&Forsendur!$C$6+2)","v":"Árið 2017"},0,null,{"$f":"IF(C39=1,Arsreikningur!AG$75,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+2,\"Árið \"&Forsendur!$C$6+2&\"-\"&Forsendur!$C$6+3)","v":"Árið 2018"},0,null,{"$f":"IF(C40=1,Arsreikningur!AH$75,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+3,\"Árið \"&Forsendur!$C$6+3&\"-\"&Forsendur!$C$6+4)","v":"Árið 2019"},0,null,{"$f":"IF(C41=1,Arsreikningur!AI$75,0)","v":0}]
[null,{"$f":"IF(Forsendur!$C$7=1,\"Árið \"&Forsendur!$C$6+4,\"Árið \"&Forsendur!$C$6+4&\"-\"&Forsendur!$C$6+5)","v":"Árið 2020"},0,null,{"$f":"IF(C42=1,Arsreikningur!AJ$75,0)","v":0}]
[]
[null,"TIL NÆMISGREININGAR",null,null,{"$f":"SUM(E24:E43)","v":0}]
[]
[]
["NÆMISGREINING"]
[]
[]
[null,"Breyting frá tekjuáætlun (ekki breyta þessari tölu)",0]
[null,"Breyting frá kostnaðaráætlun (ekki breyta þessari tölu)",0]
[null,"Breytingarstig (hversu mikið bil milli breytigilda)",0.1]
[]
[null,null,null,null,null," - BREYTING Í TEKJUM -"]
[null,null,null,null,{"$f":"$E$44","v":0},-0.3,-0.2,-0.1,0,0.1,0.2,0.3]
[null,null," - BREYTING Í KOSTNAÐI -",null,-0.3,0,0,0,0,0,0,0]
[null,null,null,null,-0.2,0,0,0,0,0,0,0]
[null,null,null,null,-0.1,0,0,0,0,0,0,0]
[null,null,null,-0.1,0,0,0,0,0,0,0,0]
[null,null,null,null,0.1,0,0,0,0,0,0,0]
[null,null,null,null,0.2,0,0,0,0,0,0,0]
[null,null,null,null,0.3,0,0,0,0,0,0,0]

{"sheet":"Verdmat","index":9,"n_rows":67,"n_cols":11,"rows_kept":67,"cut":false,"hidden":false,"merged":[[60,2,66,2],[2,0,2,1],[10,0,10,1],[39,0,39,1],[55,0,55,1]]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
["Til athugunar"]
[]
[]
[]
[]
[]
[]
[]
["Útreikningur á verðmæti"]
[]
[null,"Ár no.",1,{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},{"$f":"+E13+1","v":4},{"$f":"+F13+1","v":5}]
[null,"Frjálst fjárflæði",{"$f":"+Arsreikningur!T4","v":"Árið\n2016"},{"$f":"Arsreikningur!AG4","v":"Árið \n2017"},{"$f":"Arsreikningur!AH4","v":"Árið \n2018"},{"$f":"Arsreikningur!AI4","v":"Árið \n2019"},{"$f":"Arsreikningur!AJ4","v":"Árið \n2020"},"Framtíðar-\nvirði"]
[null,"Hagnaður fyrir vexti og skatta",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T27:$AJ27)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T27:$AJ27)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T27:$AJ27)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T27:$AJ27)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T27:$AJ27)","v":0}]
[null,"Skattar",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T41:$AJ41)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T41:$AJ41)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T41:$AJ41)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T41:$AJ41)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T41:$AJ41)","v":0}]
[null,"Skattaskjöldur af vöxtum v/fjármögnunar",{"$f":"Efnahagur!T133*Efnahagur!$G$90","v":0},{"$f":"Efnahagur!AG133*Efnahagur!$G$90","v":0},{"$f":"Efnahagur!AH133*Efnahagur!$G$90","v":0},{"$f":"Efnahagur!AI133*Efnahagur!$G$90","v":0},{"$f":"Efnahagur!AJ133*Efnahagur!$G$90","v":0}]
[null,"Tekjuskattsskuldbinding",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T109:$AJ109)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T109:$AJ109)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T109:$AJ109)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T109:$AJ109)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T109:$AJ109)","v":0}]
[null,"Afskriftir",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T25:$AJ25)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T25:$AJ25)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T25:$AJ25)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T25:$AJ25)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T25:$AJ25)","v":0}]
[null,"Veltufé til (frá) rekstri",{"$f":"SUM(C15:C19)","v":0},{"$f":"SUM(D15:D19)","v":0},{"$f":"SUM(E15:E19)","v":0},{"$f":"SUM(F15:F19)","v":0},{"$f":"SUM(G15:G19)","v":0}]
[null,"Breyting á rekstrartengdum eignum og skuldum",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T117:$AJ117)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T117:$AJ117)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T117:$AJ117)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T117:$AJ117)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T117:$AJ117)","v":0}]
[null,"Fjárfestingarhreyfingar",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T131:$AJ131)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T131:$AJ131)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T131:$AJ131)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T131:$AJ131)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T131:$AJ131)","v":0}]
[null,"Frjálst fjárflæði til fjárfesta",{"$f":"SUM(C20:C22)","v":0},{"$f":"SUM(D20:D22)","v":0},{"$f":"SUM(E20:E22)","v":0},{"$f":"SUM(F20:F22)","v":0},{"$f":"SUM(G20:G22)","v":0},{"$f":"+G23/($F$52-$C$54)","v":0}]
[]
[null,"Núvirði"]
[null,"Núvirðisstuðull",{"$f":"1/((1+$F$52)^(C13-1))","v":1},{"$f":"1/((1+$F$52)^(D13-1))","v":0.88778409090909083},{"$f":"1/((1+$F$52)^(E13-1))","v":0.78816059207128097},{"$f":"1/((1+$F$52)^(F13-1))","v":0.69971643472237299},{"$f":"1/((1+$F$52)^(G13-1))","v":0.62119711889415208},{"$f":"1/((1+$F$52)^(G13))","v":0.55148891947279122}]
[null,"Núvirði",{"$f":"+C26*C23","v":0},0,0,0,0,0]
[]
[null,"Fjármögnun"]
[null,"Fjármunatekjur (fjármagnsgjöld)",{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T33:$AJ33)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T33:$AJ33)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T33:$AJ33)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T33:$AJ33)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T33:$AJ33)","v":0}]
[null,"Skattaskjöldur af vöxtum v/fjármögnunar",{"$f":"+C17","v":0},{"$f":"+D17","v":0},{"$f":"+E17","v":0},{"$f":"+F17","v":0},{"$f":"+G17","v":0}]
[null,"Skuldir lækkun (hækkun)",{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T134:$AJ134)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T135:$AJ135)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T136:$AJ136)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T134:$AJ134)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T135:$AJ135)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T136:$AJ136)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T134:$AJ134)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T135:$AJ135)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T136:$AJ136)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T134:$AJ134)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T135:$AJ135)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T136:$AJ136)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T134:$AJ134)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T135:$AJ135)-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T136:$AJ136)","v":0}]
[null,"Greiddur arður til hluthafa",{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T137:$AJ137)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T137:$AJ137)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T137:$AJ137)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T137:$AJ137)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T137:$AJ137)","v":0}]
[null,"Innborgað nýtt hlutafé ",{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T138:$AJ138)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T138:$AJ138)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T138:$AJ138)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T138:$AJ138)","v":0},{"$f":"-SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T138:$AJ138)","v":0}]
[null,"Hækkun (lækkun) á handbæru fé",{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!C$14,Arsreikningur!$T141:$AJ141)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!D$14,Arsreikningur!$T141:$AJ141)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!E$14,Arsreikningur!$T141:$AJ141)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!F$14,Arsreikningur!$T141:$AJ141)","v":0},{"$f":"SUMIF(Arsreikningur!$T$4:$AJ$4,Verdmat!G$14,Arsreikningur!$T141:$AJ141)","v":0}]
[null,"Alls",{"$f":"SUM(C30:C35)","v":0},{"$f":"SUM(D30:D35)","v":0},{"$f":"SUM(E30:E35)","v":0},{"$f":"SUM(F30:F35)","v":0},{"$f":"SUM(G30:G35)","v":0}]
[]
[null,"Verðmæti reksturs",{"$f":"SUM(C27:H27)","v":0}]
[]
["Forsendur núvirðiútreiknings"]
[]
[null,"Ávöxtunarkrafa á eigið fé"]
[null,"Áhættulaus ávöxtun (Base rate)",4.7800000000000002E-2]
[null,"Áhættuálag markaðar (Spread)",0.05]
[null,"Beta gildi (Beta)",1.1499999999999999]
[null,"Alpha",0.02]
[null,"Ávöxtunarkrafa á eigið fé",{"$f":"+C43+C44*C45+C46","v":0.12529999999999999}]
[]
[null,"Vegin fjármagnskostnaður","Hlutfall\nfjárm.","Kostn. fyrir \nskatta","Kostn. eftir\nskatta","WACC"]
[null,"Skuldir",0.5,0.15,{"$f":"+D50*(1-Efnahagur!$G$90)","v":0.1275},{"$f":"+E50*C50","v":6.3750000000000001E-2}]
[null,"Eigið fé",{"$f":"+C52-C50","v":0.5},{"$f":"+C47","v":0.12529999999999999},{"$f":"+D51","v":0.12529999999999999},{"$f":"+E51*C51","v":6.2649999999999997E-2}]
[null,"Alls",1,null,null,{"$f":"SUM(F50:F51)","v":0.12640000000000001}]
[]
[null,"Framtíðarvöxtur (% á ári)",0.01]
[]
["Næmisgreining"]
[]
[]
[null,null,null,null," - WACC -"]
[null,null,null,{"$f":"+C38","v":0},8.6639999999999995E-2,9.663999999999999E-2,0.10664,0.11663999999999999,0.12664,0.13663999999999998,0.14663999999999999]
[null,null," - FRAMTÍÐARVÖXTUR -",5.0000000000000001E-3,0,0,0,0,0,0,0]
[null,null,null,0.01,0,0,0,0,0,0,0]
[null,null,null,1.4999999999999999E-2,0,0,0,0,0,0,0]
[null,null,null,0.02,0,0,0,0,0,0,0]
[null,null,null,2.5000000000000001E-2,0,0,0,0,0,0,0]
[null,null,null,0.03,0,0,0,0,0,0,0]
[null,null,null,3.5000000000000003E-2,0,0,0,0,0,0,0]

{"sheet":"Myndir","index":10,"n_rows":84,"n_cols":11,"rows_kept":84,"cut":false,"hidden":false,"merged":[[2,0,2,1],[24,0,24,1],[46,0,46,1],[72,0,72,1]]}
[{"$f":"Forsendur!$C$5","v":"Nafn fyrirtækis"}]
[]
["Rekstrartekjur og hagnaður í millj. kr."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
["Efnahagsreikningur í millj. kr."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Veltufé í millj. kr."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forsendur mynda"]
[null,{"$f":"Forsendur!C6","v":2016},{"$f":"B74+1","v":2017},{"$f":"C74+1","v":2018},{"$f":"D74+1","v":2019},{"$f":"E74+1","v":2020}]
["Rekstrartekjur",{"$f":"Arsreikningur!T11","v":0},{"$f":"Arsreikningur!AG11","v":0},{"$f":"Arsreikningur!AH11","v":0},{"$f":"Arsreikningur!AI11","v":0},{"$f":"Arsreikningur!AJ11","v":0}]
["Hagnaður / (Tap)",{"$f":"Arsreikningur!T43","v":0},{"$f":"Arsreikningur!AG43","v":0},{"$f":"Arsreikningur!AH43","v":0},{"$f":"Arsreikningur!AI43","v":0},{"$f":"Arsreikningur!AJ43","v":0}]
[]
["Eignir",{"$f":"Arsreikningur!T69","v":0},{"$f":"Arsreikningur!AG69","v":0},{"$f":"Arsreikningur!AH69","v":0},{"$f":"Arsreikningur!AI69","v":0},{"$f":"Arsreikningur!AJ69","v":0}]
["Skuldir",{"$f":"Arsreikningur!T97","v":0},{"$f":"Arsreikningur!AG97","v":0},{"$f":"Arsreikningur!AH97","v":0},{"$f":"Arsreikningur!AI97","v":0},{"$f":"Arsreikningur!AJ97","v":0}]
["Eigið fé",{"$f":"Arsreikningur!T75","v":0},{"$f":"Arsreikningur!AG75","v":0},{"$f":"Arsreikningur!AH75","v":0},{"$f":"Arsreikningur!AI75","v":0},{"$f":"Arsreikningur!AJ75","v":0}]
[]
["Hagnaður / (Tap)",{"$f":"Arsreikningur!T106","v":0},{"$f":"Arsreikningur!AG106","v":0},{"$f":"Arsreikningur!AH106","v":0},{"$f":"Arsreikningur!AI106","v":0},{"$f":"Arsreikningur!AJ106","v":0}]
["Afskriftir",{"$f":"Arsreikningur!T108","v":0},{"$f":"Arsreikningur!AG108","v":0},{"$f":"Arsreikningur!AH108","v":0},{"$f":"Arsreikningur!AI108","v":0},{"$f":"Arsreikningur!AJ108","v":0}]
["Veltufé til / (frá) rekstri",{"$f":"Arsreikningur!T111","v":0},{"$f":"Arsreikningur!AG111","v":0},{"$f":"Arsreikningur!AH111","v":0},{"$f":"Arsreikningur!AI111","v":0},{"$f":"Arsreikningur!AJ111","v":0}]