{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Fonds_tax","Options"],"not_rendered":{"charts":1,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Fonds_tax","index":0,"n_rows":50,"n_cols":86,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,13,2,13],[1,14,2,14],[1,30,1,31],[1,49,1,50],[13,2,14,2],[1,4,2,4],[1,5,2,5],[1,6,1,8],[1,9,1,11],[1,2,2,2],[1,35,1,40],[1,42,1,44],[1,45,1,47],[1,22,1,24],[1,15,1,20],[1,25,1,28]]}
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+COLUMN()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+COLUMN()","v":86}]
["Aktiemarkedets afkast og risiko (OECD)","Aktier Index niveau","Tryk F9 for at beregne ny afkastudvikling",null,"#Kvartal","Dato",{"$f":"+B19","v":"XACT C25"},null,null,{"$f":"+C19","v":"Sparindex C25"},null,null,null,"#Kvartal","Dato","Fond 1 : Udbyttedynamik",null,null,null,null,null,null,"Depotværdi - Aktiver",null,null,"Skat - Passiver",null,null,null,null,{"$f":"+G2","v":"XACT C25"},null,null,null,null,"Fond 2 : Udbyttedynamik",null,null,null,null,null,null,"Depotværdi - Aktiver",null,null,"Skat - Passiver",null,null,null,{"$f":"+J2","v":"Sparindex C25"}]
["Forventet markedsafkast p.a.",0.06,null,null,null,null,"Markedsafkast q/q","ÅOP","Net afkast q/q",{"$f":"+G3","v":"Markedsafkast q/q"},{"$f":"+H3","v":"ÅOP"},"Net afkast q/q",null,null,null,"NAV","NAV afkast","Udbytte","Acconto Udbytte","Cash udbytte","NAV (adj)",null,"Investering","Reinvestering","Total","Investering","Reinvestings ureali","Udbytte","Total",null,"Formue efter skat","Formue før skat",null,{"$f":"+N2","v":"#Kvartal"},{"$f":"+O2","v":"Dato"},"NAV","NAV afkast","Udbytte","Acconto Udb","Cash udbytte","NAV (adj)",null,"Investering","Reinvestering","Total","Investering","Udbytte","Total",null,"Formue efter skat ","Formue før skat"]
["Logmean p.a.",{"$f":"+logmoments(1,B3,B6,365)","v":4.700479218645294E-2},null,null,0,"2020-12-30",0,0,0,{"$f":"+G4","v":0},0,0,null,0,"2020-12-30",{"$f":"+$B$11","v":100},0,0,0,0,{"$f":"+P4","v":100},null,{"$f":"+P4","v":100},0,{"$f":"+X4+W4","v":100},0,0,0,0,null,{"$f":"+P4","v":100},{"$f":"+AE4","v":100},null,{"$f":"+N4","v":0},{"$f":"+O4","v":"2020-12-30"},{"$f":"+$B$11","v":100},0,0,0,0,{"$f":"+AJ4","v":100},null,{"$f":"+AJ4","v":100},0,{"$f":"+AQ4+AR4","v":100},0,0,0,null,{"$f":"+AS4-AV4","v":100},{"$f":"+AO4","v":100}]
["Logmean m/m",{"$f":"+logmoments(1,B3,B6,365/4)","v":1.1468732800449697E-2},null,null,1,{"$f":"+EDATE(F4,3)","v":"2021-03-30"},{"$f":"+$B$20*((EXP(_xlfn.NORM.INV(RAND(),$B$4*0.25,$B$7*SQRT(0.25)))-1))","v":-1.985602247230045E-2},{"$f":"+(1+$B$23)^(1/4)-1","v":4.9962543689940908E-4},{"$f":"+(1+G5)/(1+H5)-1","v":-2.0345482788472702E-2},{"$f":"+($C$20/$B$20)*G5","v":-1.985602247230045E-2},{"$f":"+(1+$C$23)^(1/4)-1","v":8.7385390159933074E-4},{"$f":"+(1+J5)/(1+K5)-1","v":-2.071177730649143E-2},null,1,{"$f":"+EDATE(O4,3)","v":"2021-03-30"},{"$f":"+(P4)*(1+I5)-R5","v":97.965451721152732},{"$f":"+P5/P4-1","v":-2.0345482788472702E-2},{"$f":"+Udbytte_lagerfond(O5,$B$21,$B$22,+INDEX(P$4:$P5,MAX(ROW(O5)-3-4/$C$21,1),1),P4*(1+I5),$B$14,$B$15,1)","v":0},{"$f":"+R5*$B$24","v":0},{"$f":"+R5-S5","v":0},{"$f":"+U4*(1+I5)","v":97.965451721152732},null,97.965451721152732,{"$f":"+T5+X4*P5/P4","v":0},{"$f":"+W5+X5","v":97.965451721152732},{"$f":"+IF((W5-$W$4)>0,$B$14*(W5-$W$4),(W5-$W$4)*($B$15))","v":-0.5493280352887624},{"$f":"+IF(X5-SUM($T$5:T5)>0,(X5-SUM($T$5:T5))*$B$14,(X5-SUM($T$5:T5))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R5","v":0},{"$f":"+SUM(Z5:AB5)","v":-0.5493280352887624},null,{"$f":"+Y5-AC5","v":98.514779756441499},{"$f":"+U5","v":97.965451721152732},null,1,"2021-03-30",{"$f":"+(AJ4)*(1+L5)-AL5","v":97.92882226935086},{"$f":"+AJ5/AJ4-1","v":-2.071177730649143E-2},{"$f":"+Udbytte_fra_fond(AI5,$C$21,$C$22,+INDEX($AJ$4:AJ5,MAX(ROW(O5)-3-4/$C$21,1),1),AJ4*(1+L5),1)","v":0},{"$f":"+AL5*$C$24","v":0},{"$f":"+AL5-AM5","v":0},{"$f":"+AO4*(1+L5)","v":97.92882226935086},null,97.92882226935086,{"$f":"+AN5+AR4*AJ5/AJ4","v":0},{"$f":"+AR5+AQ5","v":97.92882226935086},{"$f":"+(AQ5-$AQ$4)*$B$13","v":-0.55921798727526784},{"$f":"+SUM($AL$5:AL5)*($B$13-$C$24)+(AR5-SUM($AN$5:AN5))*($B$13)","v":0},{"$f":"+AU5+AT5","v":-0.55921798727526784},null,98.488040256626121,97.92882226935086]
["Volatilitet p.a. (Risiko p.a.)",0.16,null,null,{"$f":"1+E5","v":2},{"$f":"+EDATE(F5,3)","v":"2021-06-30"},{"$f":"+$B$20*((EXP(_xlfn.NORM.INV(RAND(),$B$4*0.25,$B$7*SQRT(0.25)))-1))","v":0.13208357236458901},{"$f":"+(1+$B$23)^(1/4)-1","v":4.9962543689940908E-4},0.13151823707103283,{"$f":"+($C$20/$B$20)*G6","v":0.13208357236458901},{"$f":"+(1+$C$23)^(1/4)-1","v":8.7385390159933074E-4},0.13109516044555347,null,{"$f":"1+N5","v":2},{"$f":"+EDATE(O5,3)","v":"2021-06-30"},110.84969522538611,0.13151823707103283,{"$f":"+Udbytte_lagerfond(O6,$B$21,$B$22,+INDEX(P$4:$P6,MAX(ROW(O6)-3-4/$C$21,1),1),P5*(1+I6),$B$14,$B$15,1)","v":0},0,0,110.84969522538611,null,110.84969522538611,0,{"$f":"+X6+W6","v":110.84969522538611},{"$f":"+IF((W6-$W$4)>0,$B$14*(W6-$W$4),(W6-$W$4)*($B$15))","v":2.929417710854251},{"$f":"+IF(X6-SUM($T$5:T6)>0,(X6-SUM($T$5:T6))*$B$14,(X6-SUM($T$5:T6))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R6+AB5","v":0},{"$f":"+SUM(Z6:AB6)","v":2.929417710854251},null,107.92027751453186,{"$f":"+U6","v":110.84969522538611},null,2,"2021-06-30",110.7668169369955,0.13109516044555347,{"$f":"+Udbytte_fra_fond(AI6,$C$21,$C$22,+INDEX($AJ$4:AJ6,MAX(ROW(O6)-3-4/$C$21,1),1),AJ5*(1+L6),1)","v":0},0,0,110.7668169369955,null,110.7668169369955,0,110.7668169369955,2.9070405729887843,{"$f":"+SUM($AL$5:AL6)*($B$13-$C$24)+(AR6-SUM($AN$5:AN6))*($B$13)","v":0},2.9070405729887843,null,107.85977636400671,110.7668169369955]
["Log volatilitet p.a.",{"$f":"+logmoments(2,B3,B6,365)","v":0.15009407674870376},null,null,{"$f":"1+E6","v":3},"2021-09-30",-0.166194106280391,4.9962543689940908E-4,-0.16661048887899221,-0.166194106280391,8.7385390159933074E-4,-0.16692209465830998,null,{"$f":"1+N6","v":3},"2021-09-30",92.380973311797248,-0.16661048887899221,{"$f":"+Udbytte_lagerfond(O7,$B$21,$B$22,+INDEX(P$4:$P7,MAX(ROW(O7)-3-4/$C$21,1),1),P6*(1+I7),$B$14,$B$15,1)","v":0},0,0,92.380973311797248,null,92.380973311797248,0,92.380973311797248,-2.057137205814743,{"$f":"+IF(X7-SUM($T$5:T7)>0,(X7-SUM($T$5:T7))*$B$14,(X7-SUM($T$5:T7))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R7+AB6","v":0},{"$f":"+SUM(Z7:AB7)","v":-2.057137205814743},null,94.438110517611989,92.380973311797248,null,3,"2021-09-30",92.277387835238642,-0.16692209465830998,{"$f":"+Udbytte_fra_fond(AI7,$C$21,$C$22,+INDEX($AJ$4:AJ7,MAX(ROW(O7)-3-4/$C$21,1),1),AJ6*(1+L7),1)","v":0},0,0,92.277387835238642,null,92.277387835238642,0,92.277387835238642,-2.0851052844855666,{"$f":"+SUM($AL$5:AL7)*($B$13-$C$24)+(AR7-SUM($AN$5:AN7))*($B$13)","v":0},-2.0851052844855666,null,94.362493119724206,92.277387835238642]
["Log volatilitet m/m",{"$f":"+logmoments(2,B3,B6,365/4)","v":7.8720953126143842E-2},null,null,4,"2021-12-30",-0.11779098293034851,4.9962543689940908E-4,-0.11823153688397692,-0.11779098293034851,8.7385390159933074E-4,-0.1185612316371033,null,4,"2021-12-30",81.458628858305801,-0.11823153688397692,{"$f":"+Udbytte_lagerfond(O8,$B$21,$B$22,+INDEX(P$4:$P8,MAX(ROW(O8)-3-4/$C$21,1),1),P7*(1+I8),$B$14,$B$15,1)","v":0},0,0,81.458628858305801,null,81.458628858305801,0,81.458628858305801,-5.0061702082574344,{"$f":"+IF(X8-SUM($T$5:T8)>0,(X8-SUM($T$5:T8))*$B$14,(X8-SUM($T$5:T8))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R8+AB7","v":0},-5.0061702082574344,null,86.464799066563231,81.458628858305801,null,4,"2021-12-30",81.336867081238097,-0.1185612316371033,{"$f":"+Udbytte_fra_fond(AI8,$C$21,$C$22,+INDEX($AJ$4:AJ8,MAX(ROW(O8)-3-4/$C$21,1),1),AJ7*(1+L8),1)","v":0},0,0,81.336867081238097,null,81.336867081238097,0,81.336867081238097,-5.0390458880657141,{"$f":"+SUM($AL$5:AL8)*($B$13-$C$24)+(AR8-SUM($AN$5:AN8))*($B$13)","v":0},-5.0390458880657141,null,86.375912969303812,81.336867081238097]
[null,null,null,null,5,"2022-03-30",5.879914914016604E-2,4.9962543689940908E-4,5.8270410324050115E-2,5.879914914016604E-2,8.7385390159933074E-4,5.7874721187652911E-2,null,5,"2022-03-30",86.205256586313794,5.8270410324050115E-2,{"$f":"+Udbytte_lagerfond(O9,$B$21,$B$22,+INDEX(P$4:$P9,MAX(ROW(O9)-3-4/$C$21,1),1),P8*(1+I9),$B$14,$B$15,1)","v":0},0,0,86.205256586313794,null,86.205256586313794,0,86.205256586313794,-3.724580721695276,{"$f":"+IF(X9-SUM($T$5:T9)>0,(X9-SUM($T$5:T9))*$B$14,(X9-SUM($T$5:T9))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R9+AB8","v":0},-3.724580721695276,null,89.92983730800907,86.205256586313794,null,5,"2022-03-30",86.04421558584194,5.7874721187652911E-2,{"$f":"+Udbytte_fra_fond(AI9,$C$21,$C$22,+INDEX($AJ$4:AJ9,MAX(ROW(O9)-3-4/$C$21,1),1),AJ8*(1+L9),1)","v":0},0,0,86.04421558584194,null,86.04421558584194,0,86.04421558584194,-3.7680617918226766,{"$f":"+SUM($AL$5:AL9)*($B$13-$C$24)+(AR9-SUM($AN$5:AN9))*($B$13)","v":0},-3.7680617918226766,null,89.812277377664614,86.04421558584194]
["Investor variable","Værdi",null,null,6,"2022-06-30",1.8150904247002053E-2,4.9962543689940908E-4,1.7642464186225615E-2,1.8150904247002053E-2,8.7385390159933074E-4,1.7261965909143751E-2,null,6,"2022-06-30",87.72612973830222,1.7642464186225615E-2,{"$f":"+Udbytte_lagerfond(O10,$B$21,$B$22,+INDEX(P$4:$P10,MAX(ROW(O10)-3-4/$C$21,1),1),P9*(1+I10),$B$14,$B$15,1)","v":0},0,0,87.72612973830222,null,87.72612973830222,0,87.72612973830222,-3.313944970658401,{"$f":"+IF(X10-SUM($T$5:T10)>0,(X10-SUM($T$5:T10))*$B$14,(X10-SUM($T$5:T10))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R10+AB9","v":0},-3.313944970658401,null,91.040074708960617,87.72612973830222,null,6,"2022-06-30",87.529507901963754,1.7261965909143751E-2,{"$f":"+Udbytte_fra_fond(AI10,$C$21,$C$22,+INDEX($AJ$4:AJ10,MAX(ROW(O10)-3-4/$C$21,1),1),AJ9*(1+L10),1)","v":0},0,0,87.529507901963754,null,87.529507901963754,0,87.529507901963754,-3.3670328664697866,{"$f":"+SUM($AL$5:AL10)*($B$13-$C$24)+(AR10-SUM($AN$5:AN10))*($B$13)","v":0},-3.3670328664697866,null,90.896540768433539,87.529507901963754]
["Investering i dag DKK (eller sæt=100 hvis afkast %)",100,null,null,7,"2022-09-30",-2.5444299601392828E-2,4.9962543689940908E-4,-2.5930969266443227E-2,-2.5444299601392828E-2,8.7385390159933074E-4,-2.6295175361409351E-2,null,7,"2022-09-30",85.451306164194293,-2.5930969266443227E-2,{"$f":"+Udbytte_lagerfond(O11,$B$21,$B$22,+INDEX(P$4:$P11,MAX(ROW(O11)-3-4/$C$21,1),1),P10*(1+I11),$B$14,$B$15,1)","v":0},0,0,85.451306164194293,null,85.451306164194293,0,85.451306164194293,-3.9281473356675414,{"$f":"+IF(X11-SUM($T$5:T11)>0,(X11-SUM($T$5:T11))*$B$14,(X11-SUM($T$5:T11))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R11+AB10","v":0},-3.9281473356675414,null,89.379453499861839,85.451306164194293,null,7,"2022-09-30",85.22790414238375,-2.6295175361409351E-2,{"$f":"+Udbytte_fra_fond(AI11,$C$21,$C$22,+INDEX($AJ$4:AJ11,MAX(ROW(O11)-3-4/$C$21,1),1),AJ10*(1+L11),1)","v":0},0,0,85.22790414238375,null,85.22790414238375,0,85.22790414238375,-3.988465881556388,{"$f":"+SUM($AL$5:AL11)*($B$13-$C$24)+(AR11-SUM($AN$5:AN11))*($B$13)","v":0},-3.988465881556388,null,89.216370023940144,85.22790414238375]
["Reinvestering af evt. udbytter i fonde","Ja",null,null,8,"2022-12-30",9.0131386949951153E-2,4.9962543689940908E-4,8.9587001568252722E-2,9.0131386949951153E-2,8.7385390159933074E-4,8.9179603104236005E-2,null,8,"2022-12-30",93.106632463535206,8.9587001568252722E-2,{"$f":"+Udbytte_lagerfond(O12,$B$21,$B$22,+INDEX(P$4:$P12,MAX(ROW(O12)-3-4/$C$21,1),1),P11*(1+I12),$B$14,$B$15,1)","v":0},0,0,93.106632463535206,null,93.106632463535206,0,93.106632463535206,-1.8612092348454945,{"$f":"+IF(X12-SUM($T$5:T12)>0,(X12-SUM($T$5:T12))*$B$14,(X12-SUM($T$5:T12))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R12+AB11","v":0},-1.8612092348454945,null,94.967841698380695,93.106632463535206,null,8,"2022-12-30",89.38100648941662,4.8729373188558078E-2,{"$f":"+Udbytte_fra_fond(AI12,$C$21,$C$22,+INDEX($AJ$4:AJ12,MAX(ROW(O12)-3-4/$C$21,1),1),AJ11*(1+L12),1)","v":3.4474883177907927},0.93082184580351413,2.5166664719872784,92.828494807207406,null,89.38100648941662,2.5166664719872784,91.897672961403899,-2.8671282478575129,{"$f":"+SUM($AL$5:AL12)*($B$13-$C$24)+(AR12-SUM($AN$5:AN12))*($B$13)","v":0},-2.8671282478575129,null,94.764801209261407,92.828494807207406]
["Realisations skat (også udbytte)",0.27,null,null,9,"2023-03-30",9.7364411387162786E-2,4.9962543689940908E-4,9.6816414007115936E-2,9.7364411387162786E-2,8.7385390159933074E-4,9.6406312453287235E-2,null,9,"2023-03-30",102.1208827389332,9.6816414007115936E-2,{"$f":"+Udbytte_lagerfond(O13,$B$21,$B$22,+INDEX(P$4:$P13,MAX(ROW(O13)-3-4/$C$21,1),1),P12*(1+I13),$B$14,$B$15,1)","v":0},0,0,102.1208827389332,null,102.1208827389332,0,102.1208827389332,0.57263833951196519,{"$f":"+IF(X13-SUM($T$5:T13)>0,(X13-SUM($T$5:T13))*$B$14,(X13-SUM($T$5:T13))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R13+AB12","v":0},0.57263833951196519,null,101.54824439942124,102.1208827389332,null,9,"2023-03-30",97.997899728424613,9.6406312453287235E-2,{"$f":"+Udbytte_fra_fond(AI13,$C$21,$C$22,+INDEX($AJ$4:AJ13,MAX(ROW(O13)-3-4/$C$21,1),1),AJ12*(1+L13),1)","v":0},0,0,101.7777476821594,null,97.997899728424613,2.7592890062263962,100.75718873465101,-0.54056707332535447,{"$f":"+SUM($AL$5:AL13)*($B$13-$C$24)+(AR13-SUM($AN$5:AN13))*($B$13)","v":6.5508084244561796E-2},-0.47505898908079269,null,101.2322477237318,101.7777476821594]
["Kapitalindkomst skat (positiv)",0.27,"Ens ved Aktiebaseret fond - pos liste",null,10,"2023-06-30",9.0531972359511048E-2,4.9962543689940908E-4,8.9987386935098668E-2,9.0531972359511048E-2,8.7385390159933074E-4,8.9579838766301156E-2,null,10,"2023-06-30",111.31047412811543,8.9987386935098668E-2,{"$f":"+Udbytte_lagerfond(O14,$B$21,$B$22,+INDEX(P$4:$P14,MAX(ROW(O14)-3-4/$C$21,1),1),P13*(1+I14),$B$14,$B$15,1)","v":0},0,0,111.31047412811543,null,111.31047412811543,0,111.31047412811543,3.0538280145911663,{"$f":"+IF(X14-SUM($T$5:T14)>0,(X14-SUM($T$5:T14))*$B$14,(X14-SUM($T$5:T14))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R14+AB13","v":0},3.0538280145911663,null,108.25664611352427,111.31047412811543,null,10,"2023-06-30",106.77653578553304,8.9579838766301156E-2,{"$f":"+Udbytte_fra_fond(AI14,$C$21,$C$22,+INDEX($AJ$4:AJ14,MAX(ROW(O14)-3-4/$C$21,1),1),AJ13*(1+L14),1)","v":0},0,0,110.89498190952452,null,106.77653578553304,3.006465670513784,109.78300145604683,1.8296646620939214,{"$f":"+SUM($AL$5:AL14)*($B$13-$C$24)+(AR14-SUM($AN$5:AN14))*($B$13)","v":0.1322457836021565},1.9619104456960779,null,107.82109101035076,110.89498190952452]
["Kapitalindkomst skat (negativ)",0.27,null,null,11,"2023-09-30",6.5999456688847546E-2,4.9962543689940908E-4,6.5467122212410134E-2,6.5999456688847546E-2,8.7385390159933074E-4,6.5068742212993191E-2,null,11,"2023-09-30",118.59765054138208,6.5467122212410134E-2,{"$f":"+Udbytte_lagerfond(O15,$B$21,$B$22,+INDEX(P$4:$P15,MAX(ROW(O15)-3-4/$C$21,1),1),P14*(1+I15),$B$14,$B$15,1)","v":0},0,0,118.59765054138208,null,118.59765054138208,0,118.59765054138208,5.0213656461731624,{"$f":"+IF(X15-SUM($T$5:T15)>0,(X15-SUM($T$5:T15))*$B$14,(X15-SUM($T$5:T15))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R15+AB14","v":0},5.0213656461731624,null,113.57628489520891,118.59765054138208,null,11,"2023-09-30",113.72435066695833,6.5068742212993191E-2,{"$f":"+Udbytte_fra_fond(AI15,$C$21,$C$22,+INDEX($AJ$4:AJ15,MAX(ROW(O15)-3-4/$C$21,1),1),AJ14*(1+L15),1)","v":0},0,0,118.11077890010991,null,113.72435066695833,3.2020926102006593,116.926443277159,3.7055746800787492,{"$f":"+SUM($AL$5:AL15)*($B$13-$C$24)+(AR15-SUM($AN$5:AN15))*($B$13)","v":0.18506505731761283},3.8906397373963619,null,113.03580353976264,118.11077890010991]
[null,null,null,null,12,"2023-12-30",4.8769345813197473E-2,4.9962543689940908E-4,4.824561563950569E-2,4.8769345813197473E-2,8.7385390159933074E-4,4.7853674791175971E-2,null,12,"2023-12-30",124.31946720515002,4.824561563950569E-2,{"$f":"+Udbytte_lagerfond(O16,$B$21,$B$22,+INDEX(P$4:$P16,MAX(ROW(O16)-3-4/$C$21,1),1),P15*(1+I16),$B$14,$B$15,1)","v":0},0,0,124.31946720515002,null,124.31946720515002,0,124.31946720515002,6.5662561453905059,{"$f":"+IF(X16-SUM($T$5:T16)>0,(X16-SUM($T$5:T16))*$B$14,(X16-SUM($T$5:T16))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R16+AB15","v":0},6.5662561453905059,null,117.75321105975951,124.31946720515002,null,12,"2023-12-30",110.23083707855382,-3.0719134186444008E-2,{"$f":"+Udbytte_fra_fond(AI16,$C$21,$C$22,+INDEX($AJ$4:AJ16,MAX(ROW(O16)-3-4/$C$21,1),1),AJ15*(1+L16),1)","v":8.9356416810587991},2.4126232538858758,6.5230184271729232,123.76281370292826,null,110.23083707855382,9.6267455248034075,119.85758260335723,2.7623260112095314,{"$f":"+SUM($AL$5:AL16)*($B$13-$C$24)+(AR16-SUM($AN$5:AN16))*($B$13)","v":0.15850636892366557},2.9208323801331968,null,116.93675022322404,123.76281370292826]
["Fonds variable","Fond 1","Fond 2",null,13,"2024-03-30",8.0564111946134664E-2,4.9962543689940908E-4,8.0024504231346105E-2,8.0564111946134664E-2,8.7385390159933074E-4,7.9620681201619359E-2,null,13,"2024-03-30",134.26807093454724,8.0024504231346105E-2,{"$f":"+Udbytte_lagerfond(O17,$B$21,$B$22,+INDEX(P$4:$P17,MAX(ROW(O17)-3-4/$C$21,1),1),P16*(1+I17),$B$14,$B$15,1)","v":0},0,0,134.26807093454724,null,134.26807093454724,0,134.26807093454724,9.2523791523277552,{"$f":"+IF(X17-SUM($T$5:T17)>0,(X17-SUM($T$5:T17))*$B$14,(X17-SUM($T$5:T17))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R17+AB16","v":0},9.2523791523277552,null,125.01569178221948,134.26807093454724,null,13,"2024-03-30",119.007491416173,7.9620681201619359E-2,{"$f":"+Udbytte_fra_fond(AI17,$C$21,$C$22,+INDEX($AJ$4:AJ17,MAX(ROW(O17)-3-4/$C$21,1),1),AJ16*(1+L17),1)","v":0},0,0,133.61689323738452,null,119.007491416173,10.393233561242896,129.4007249774159,5.132022682366709,{"$f":"+SUM($AL$5:AL17)*($B$13-$C$24)+(AR17-SUM($AN$5:AN17))*($B$13)","v":0.36545813876232752},5.4974808211290362,null,123.90324415628687,133.61689323738452]
["Skatteprincrip","Lager","Realisation",null,{"$f":"1+E17","v":14},{"$f":"+EDATE(F17,3)","v":"2024-06-30"},-6.5424414327494018E-2,4.9962543689940908E-4,-6.58911188853325E-2,-6.5424414327494018E-2,8.7385390159933074E-4,-6.6240383811256409E-2,null,{"$f":"1+N17","v":14},{"$f":"+EDATE(O17,3)","v":"2024-06-30"},125.42099751009474,-6.58911188853325E-2,{"$f":"+Udbytte_lagerfond(O18,$B$21,$B$22,+INDEX(P$4:$P18,MAX(ROW(O18)-3-4/$C$21,1),1),P17*(1+I18),$B$14,$B$15,1)","v":0},0,0,125.42099751009474,null,125.42099751009474,0,125.42099751009474,6.8636693277255789,{"$f":"+IF(X18-SUM($T$5:T18)>0,(X18-SUM($T$5:T18))*$B$14,(X18-SUM($T$5:T18))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R18+AB17","v":0},6.8636693277255789,null,118.55732818236916,125.42099751009474,null,14,"2024-06-30",111.1243895083509,-6.6240383811256298E-2,{"$f":"+Udbytte_fra_fond(AI18,$C$21,$C$22,+INDEX($AJ$4:AJ18,MAX(ROW(O18)-3-4/$C$21,1),1),AJ17*(1+L18),1)","v":0},0,0,124.7660589456725,null,111.1243895083509,9.7047817811061368,120.82917128945704,3.0035851672547436,{"$f":"+SUM($AL$5:AL18)*($B$13-$C$24)+(AR18-SUM($AN$5:AN18))*($B$13)","v":0.17957615812540248},3.1831613253801461,null,117.6460099640769,124.7660589456725]
["Navne på fonde","XACT C25","Sparindex C25",null,{"$f":"1+E18","v":15},{"$f":"+EDATE(F18,3)","v":"2024-09-30"},1.4885490635592857E-2,4.9962543689940908E-4,1.4378681243794933E-2,1.4885490635592857E-2,8.7385390159933074E-4,1.3999403300799074E-2,null,{"$f":"1+N18","v":15},{"$f":"+EDATE(O18,3)","v":"2024-09-30"},127.22438605457118,1.4378681243794933E-2,{"$f":"+Udbytte_lagerfond(O19,$B$21,$B$22,+INDEX(P$4:$P19,MAX(ROW(O19)-3-4/$C$21,1),1),P18*(1+I19),$B$14,$B$15,1)","v":0},0,0,127.22438605457118,null,127.22438605457118,0,127.22438605457118,7.3505842347342201,{"$f":"+IF(X19-SUM($T$5:T19)>0,(X19-SUM($T$5:T19))*$B$14,(X19-SUM($T$5:T19))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R19+AB18","v":0},7.3505842347342201,null,119.87380181983697,127.22438605457118,null,15,"2024-09-30",112.68006465363339,1.3999403300799074E-2,{"$f":"+Udbytte_fra_fond(AI19,$C$21,$C$22,+INDEX($AJ$4:AJ19,MAX(ROW(O19)-3-4/$C$21,1),1),AJ18*(1+L19),1)","v":0},0,0,126.51270932310423,null,112.68006465363339,9.8406429352060893,122.52070758883949,3.4236174564810167,{"$f":"+SUM($AL$5:AL19)*($B$13-$C$24)+(AR19-SUM($AN$5:AN19))*($B$13)","v":0.21625866973238969},3.6398761262134065,null,118.88083146262608,126.51270932310423]
["Beta (sammenhæng mellem bruttofondsafkast og marked)",1,1,null,{"$f":"1+E19","v":16},{"$f":"+EDATE(F19,3)","v":"2024-12-30"},6.099454016223449E-2,4.9962543689940908E-4,6.0464705020672138E-2,6.099454016223449E-2,8.7385390159933074E-4,6.0068195433693461E-2,null,{"$f":"1+N19","v":16},{"$f":"+EDATE(O19,3)","v":"2024-12-30"},134.91697102879695,6.0464705020672138E-2,{"$f":"+Udbytte_lagerfond(O20,$B$21,$B$22,+INDEX(P$4:$P20,MAX(ROW(O20)-3-4/$C$21,1),1),P19*(1+I20),$B$14,$B$15,1)","v":0},0,0,134.91697102879695,null,134.91697102879695,0,134.91697102879695,9.4275821777751769,{"$f":"+IF(X20-SUM($T$5:T20)>0,(X20-SUM($T$5:T20))*$B$14,(X20-SUM($T$5:T20))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R20+AB19","v":0},9.4275821777751769,null,125.48938885102177,134.91697102879695,null,16,"2024-12-30",116.68323808267648,3.5526900355874025E-2,{"$f":"+Udbytte_fra_fond(AI20,$C$21,$C$22,+INDEX($AJ$4:AJ20,MAX(ROW(O20)-3-4/$C$21,1),1),AJ19*(1+L20),1)","v":2.7653147160525706},0.74663497333419415,2.0186797427183762,134.1120994715705,null,116.68323808267648,12.208930218921269,128.89216830159776,4.5044742823226507,{"$f":"+SUM($AL$5:AL20)*($B$13-$C$24)+(AR20-SUM($AN$5:AN20))*($B$13)","v":0.31065270580152665},4.8151269881241774,null,124.07704131347359,134.1120994715705]
["Udbytte frekvens (Akkumulerende=0)",0,1,null,{"$f":"1+E20","v":17},{"$f":"+EDATE(F20,3)","v":"2025-03-30"},1.2971049704604054E-2,4.9962543689940908E-4,1.2465196338538043E-2,1.2971049704604054E-2,8.7385390159933074E-4,1.2086633850856954E-2,null,{"$f":"1+N20","v":17},{"$f":"+EDATE(O20,3)","v":"2025-03-30"},136.59873756207176,1.2465196338538043E-2,{"$f":"+Udbytte_lagerfond(O21,$B$21,$B$22,+INDEX(P$4:$P21,MAX(ROW(O21)-3-4/$C$21,1),1),P20*(1+I21),$B$14,$B$15,1)","v":0},0,0,136.59873756207176,null,136.59873756207176,0,136.59873756207176,9.8816591417593767,{"$f":"+IF(X21-SUM($T$5:T21)>0,(X21-SUM($T$5:T21))*$B$14,(X21-SUM($T$5:T21))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R21+AB20","v":0},9.8816591417593767,null,126.71707842031239,136.59873756207176,null,17,"2025-03-30",118.09354565791416,1.2086633850856954E-2,{"$f":"+Udbytte_fra_fond(AI21,$C$21,$C$22,+INDEX($AJ$4:AJ21,MAX(ROW(O21)-3-4/$C$21,1),1),AJ20*(1+L21),1)","v":0},0,0,135.73306331285309,null,118.09354565791416,12.356495088188034,130.45004074610219,4.8852573276368245,{"$f":"+SUM($AL$5:AL21)*($B$13-$C$24)+(AR21-SUM($AN$5:AN21))*($B$13)","v":0.35049522050355303},5.2357525481403773,null,125.21428819796181,135.73306331285309]
["Udlodning teknisk (af positivt totalafkast) ",0.3,0.3,null,18,"2025-06-30",0.1495666135403495,4.9962543689940908E-4,0.14899254763674241,0.1495666135403495,8.7385390159933074E-4,0.14856293733632575,null,18,"2025-06-30",156.9509314754076,0.14899254763674241,{"$f":"+Udbytte_lagerfond(O22,$B$21,$B$22,+INDEX(P$4:$P22,MAX(ROW(O22)-3-4/$C$21,1),1),P21*(1+I22),$B$14,$B$15,1)","v":0},0,0,156.9509314754076,null,156.9509314754076,0,156.9509314754076,15.376751498360052,{"$f":"+IF(X22-SUM($T$5:T22)>0,(X22-SUM($T$5:T22))*$B$14,(X22-SUM($T$5:T22))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R22+AB21","v":0},15.376751498360052,null,141.57417997704755,156.9509314754076,null,18,"2025-06-30",135.63786968131538,0.14856293733632575,{"$f":"+Udbytte_fra_fond(AI22,$C$21,$C$22,+INDEX($AJ$4:AJ22,MAX(ROW(O22)-3-4/$C$21,1),1),AJ21*(1+L22),1)","v":0},0,0,155.89796589226802,null,135.63786968131538,14.192212293671128,149.83008197498651,9.6222248139551532,{"$f":"+SUM($AL$5:AL22)*($B$13-$C$24)+(AR22-SUM($AN$5:AN22))*($B$13)","v":0.84613886598398858},10.468363679939142,null,139.36171829504738,155.89796589226802]
["Omkostninger p.a. (ÅOP / TER)",2E-3,3.5000000000000001E-3,null,19,"2025-09-30",-5.7457132643007891E-2,4.9962543689940908E-4,-5.7927815869594834E-2,-5.7457132643007891E-2,8.7385390159933074E-4,-5.8280058288286529E-2,null,19,"2025-09-30",147.85910681633879,-5.7927815869594834E-2,{"$f":"+Udbytte_lagerfond(O23,$B$21,$B$22,+INDEX(P$4:$P23,MAX(ROW(O23)-3-4/$C$21,1),1),P22*(1+I23),$B$14,$B$15,1)","v":0},0,0,147.85910681633879,null,147.85910681633879,0,147.85910681633879,12.921958840411476,{"$f":"+IF(X23-SUM($T$5:T23)>0,(X23-SUM($T$5:T23))*$B$14,(X23-SUM($T$5:T23))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R23+AB22","v":0},12.921958840411476,null,134.93714797592733,147.85910681633879,null,19,"2025-09-30",127.73288673018931,-5.8280058288286529E-2,{"$f":"+Udbytte_fra_fond(AI23,$C$21,$C$22,+INDEX($AJ$4:AJ23,MAX(ROW(O23)-3-4/$C$21,1),1),AJ22*(1+L23),1)","v":0},0,0,146.81222335304133,null,127.73288673018931,13.365089333956238,141.09797606414554,7.4878794171511132,{"$f":"+SUM($AL$5:AL23)*($B$13-$C$24)+(AR23-SUM($AN$5:AN23))*($B$13)","v":0.62281566686096823},8.1106950840120806,null,132.98728098013345,146.81222335304133]
["Evt tilbageholdt udbytteskat (27% i DK undtagen på oblifonde))",0.27,0.27,null,20,"2025-12-30",-2.9400636941748881E-2,4.9962543689940908E-4,-2.9885330907136964E-2,-2.9400636941748881E-2,8.7385390159933074E-4,-3.0248058459447669E-2,null,20,"2025-12-30",143.44028848149881,-2.9885330907136853E-2,{"$f":"+Udbytte_lagerfond(O24,$B$21,$B$22,+INDEX(P$4:$P24,MAX(ROW(O24)-3-4/$C$21,1),1),P23*(1+I24),$B$14,$B$15,1)","v":0},0,0,143.44028848149881,null,143.44028848149881,0,143.44028848149881,11.72887789000468,{"$f":"+IF(X24-SUM($T$5:T24)>0,(X24-SUM($T$5:T24))*$B$14,(X24-SUM($T$5:T24))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R24+AB23","v":0},11.72887789000468,null,131.71141059149414,143.44028848149881,null,20,"2025-12-30",121.71342185842931,-4.712541167628137E-2,{"$f":"+Udbytte_fra_fond(AI24,$C$21,$C$22,+INDEX($AJ$4:AJ24,MAX(ROW(O24)-3-4/$C$21,1),1),AJ23*(1+L24),1)","v":2.1557930467512136},0.5820641226228277,1.5737289241283858,142.37143863849704,null,121.71342185842931,14.308982921131658,136.02240477956099,5.8626239017759154,{"$f":"+SUM($AL$5:AL24)*($B$13-$C$24)+(AR24-SUM($AN$5:AN24))*($B$13)","v":0.45276012588366771},6.315384027659583,null,129.70702075190141,142.37143863849704]
["Udenlandsk fond? (Ja=0, Nej=1)",1,null,null,21,"2026-03-30",6.9609238436757259E-2,4.9962543689940908E-4,6.9075101322180865E-2,6.9609238436757259E-2,8.7385390159933074E-4,6.8675372293135695E-2,null,21,"2026-03-30",153.34844094204121,6.9075101322180865E-2,{"$f":"+Udbytte_lagerfond(O25,$B$21,$B$22,+INDEX(P$4:$P25,MAX(ROW(O25)-3-4/$C$21,1),1),P24*(1+I25),$B$14,$B$15,1)","v":0},0,0,153.34844094204121,null,153.34844094204121,0,153.34844094204121,14.404079054351127,{"$f":"+IF(X25-SUM($T$5:T25)>0,(X25-SUM($T$5:T25))*$B$14,(X25-SUM($T$5:T25))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R25+AB24","v":0},14.404079054351127,null,138.94436188769009,153.34844094204121,null,21,"2026-03-30",130.07213641762843,6.8675372293135695E-2,{"$f":"+Udbytte_fra_fond(AI25,$C$21,$C$22,+INDEX($AJ$4:AJ25,MAX(ROW(O25)-3-4/$C$21,1),1),AJ24*(1+L25),1)","v":0},0,0,152.14885019090514,null,130.07213641762843,15.291657650376495,145.36379406800492,8.1194768327596769,{"$f":"+SUM($AL$5:AL25)*($B$13-$C$24)+(AR25-SUM($AN$5:AN25))*($B$13)","v":0.71808230277977347},8.8375591355394505,null,136.52623493246546,152.14885019090514]
["..hvis \"ja\", henter du udbytteskat refusion? (Ja=0. Nej=1)",0,null,null,22,"2026-06-30",4.7562693472817941E-3,4.9962543689940908E-4,4.2545182448454621E-3,4.7562693472817941E-3,8.7385390159933074E-4,3.8790257439016429E-3,null,22,"2026-06-30",154.00086468184773,4.2545182448454621E-3,{"$f":"+Udbytte_lagerfond(O26,$B$21,$B$22,+INDEX(P$4:$P26,MAX(ROW(O26)-3-4/$C$21,1),1),P25*(1+I26),$B$14,$B$15,1)","v":0},0,0,154.00086468184773,null,154.00086468184773,0,154.00086468184773,14.580233464098889,{"$f":"+IF(X26-SUM($T$5:T26)>0,(X26-SUM($T$5:T26))*$B$14,(X26-SUM($T$5:T26))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R26+AB25","v":0},14.580233464098889,null,139.42063121774885,154.00086468184773,null,22,"2026-06-30",130.57668958335668,3.8790257439016429E-3,{"$f":"+Udbytte_fra_fond(AI26,$C$21,$C$22,+INDEX($AJ$4:AJ26,MAX(ROW(O26)-3-4/$C$21,1),1),AJ25*(1+L26),1)","v":0},0,0,152.7390394977007,null,130.57668958335668,15.350974384069234,145.92766396742593,8.2557061875063056,{"$f":"+SUM($AL$5:AL26)*($B$13-$C$24)+(AR26-SUM($AN$5:AN26))*($B$13)","v":0.73409782087681319},8.9898040083831194,null,136.93785995904281,152.7390394977007]
[null,null,null,null,23,"2026-09-30",9.2164898460370015E-2,4.9962543689940908E-4,9.1619497591957755E-2,9.2164898460370015E-2,8.7385390159933074E-4,9.1211339174163353E-2,null,23,"2026-09-30",168.11034653272569,9.1619497591957755E-2,{"$f":"+Udbytte_lagerfond(O27,$B$21,$B$22,+INDEX(P$4:$P27,MAX(ROW(O27)-3-4/$C$21,1),1),P26*(1+I27),$B$14,$B$15,1)","v":0},0,0,168.11034653272569,null,168.11034653272569,0,168.11034653272569,18.389793563835937,{"$f":"+IF(X27-SUM($T$5:T27)>0,(X27-SUM($T$5:T27))*$B$14,(X27-SUM($T$5:T27))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R27+AB26","v":0},18.389793563835937,null,149.72055296888976,168.11034653272569,null,23,"2026-09-30",142.48676430518367,9.1211339174163353E-2,{"$f":"+Udbytte_fra_fond(AI27,$C$21,$C$22,+INDEX($AJ$4:AJ27,MAX(ROW(O27)-3-4/$C$21,1),1),AJ26*(1+L27),1)","v":0},0,0,166.67057183446141,null,142.48676430518367,16.751157315268465,159.23792162045214,11.471426362399592,{"$f":"+SUM($AL$5:AL27)*($B$13-$C$24)+(AR27-SUM($AN$5:AN27))*($B$13)","v":1.1121472123006055},12.583573574700198,null,146.65434804575193,166.67057183446141]
["Afkast p.a. simulation - efter skat",{"$f":"+B19","v":"XACT C25"},{"$f":"+C19","v":"Sparindex C25"},null,24,"2026-12-30",-3.4897607235693795E-2,4.9962543689940908E-4,-3.5379556146396207E-2,-3.4897607235693795E-2,8.7385390159933074E-4,-3.5740229398389278E-2,null,24,"2026-12-30",162.16267708878098,-3.5379556146396318E-2,{"$f":"+Udbytte_lagerfond(O28,$B$21,$B$22,+INDEX(P$4:$P28,MAX(ROW(O28)-3-4/$C$21,1),1),P27*(1+I28),$B$14,$B$15,1)","v":0},0,0,162.16267708878098,null,162.16267708878098,0,162.16267708878098,16.783922813970864,{"$f":"+IF(X28-SUM($T$5:T28)>0,(X28-SUM($T$5:T28))*$B$14,(X28-SUM($T$5:T28))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R28+AB27","v":0},16.783922813970864,null,145.37875427481012,162.16267708878098,null,24,"2026-12-30",132.69000482140632,-6.8755575519942824E-2,{"$f":"+Udbytte_fra_fond(AI28,$C$21,$C$22,+INDEX($AJ$4:AJ28,MAX(ROW(O28)-3-4/$C$21,1),1),AJ27*(1+L28),1)","v":4.7042498412758613},1.2701474571444826,3.4341023841313785,160.71372736313705,null,132.69000482140632,19.033524237563459,151.72352905896977,8.8263013017797061,{"$f":"+SUM($AL$5:AL28)*($B$13-$C$24)+(AR28-SUM($AN$5:AN28))*($B$13)","v":0.80117863760478114},9.6274799393844877,null,142.09604911958527,160.71372736313705]
[{"$f":"+EDATE($F$4,12)","v":"2021-12-30"},{"$f":"+(1+Options!C10)^(1/Options!$B4)-1","v":4.0366208622803601E-2},{"$f":"+(1+Options!D10)^(1/Options!$B4)-1","v":3.9216867632079655E-2},null,25,"2027-03-30",-4.5674975960461106E-2,4.9962543689940908E-4,-4.6151542912569288E-2,-4.5674975960461106E-2,8.7385390159933074E-4,-4.6508188500083314E-2,null,25,"2027-03-30",154.67861933830099,-4.6151542912569288E-2,{"$f":"+Udbytte_lagerfond(O29,$B$21,$B$22,+INDEX(P$4:$P29,MAX(ROW(O29)-3-4/$C$21,1),1),P28*(1+I29),$B$14,$B$15,1)","v":0},0,0,154.67861933830099,null,154.67861933830099,0,154.67861933830099,14.763227221341268,{"$f":"+IF(X29-SUM($T$5:T29)>0,(X29-SUM($T$5:T29))*$B$14,(X29-SUM($T$5:T29))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R29+AB28","v":0},14.763227221341268,null,139.91539211695971,154.67861933830099,null,25,"2027-03-30",126.51883306509539,-4.6508188500083314E-2,{"$f":"+Udbytte_fra_fond(AI29,$C$21,$C$22,+INDEX($AJ$4:AJ29,MAX(ROW(O29)-3-4/$C$21,1),1),AJ28*(1+L29),1)","v":0},0,0,153.23922303638128,null,126.51883306509539,18.148309504501956,144.66714256959736,7.160084927575757,{"$f":"+SUM($AL$5:AL29)*($B$13-$C$24)+(AR29-SUM($AN$5:AN29))*($B$13)","v":0.56217065967817537},7.7222555872539322,null,136.94488698234343,153.23922303638128]
[{"$f":"+EDATE($F$4,36)","v":"2023-12-30"},{"$f":"+(1+Options!C11)^(1/Options!$B5)-1","v":4.3003658149850965E-2},{"$f":"+(1+Options!D11)^(1/Options!$B5)-1","v":4.1160016265396226E-2},null,26,"2027-06-30",3.8527155540460267E-2,4.9962543689940908E-4,3.8008540070122443E-2,3.8527155540460267E-2,8.7385390159933074E-4,3.762042688205014E-2,null,26,"2027-06-30",160.55772783941202,3.8008540070122443E-2,{"$f":"+Udbytte_lagerfond(O30,$B$21,$B$22,+INDEX(P$4:$P30,MAX(ROW(O30)-3-4/$C$21,1),1),P29*(1+I30),$B$14,$B$15,1)","v":0},0,0,160.55772783941202,null,160.55772783941202,0,160.55772783941202,16.350586516641247,{"$f":"+IF(X30-SUM($T$5:T30)>0,(X30-SUM($T$5:T30))*$B$14,(X30-SUM($T$5:T30))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R30+AB29","v":0},16.350586516641247,null,144.20714132277078,160.55772783941202,null,26,"2027-06-30",131.27852557362311,3.762042688205014E-2,{"$f":"+Udbytte_fra_fond(AI30,$C$21,$C$22,+INDEX($AJ$4:AJ30,MAX(ROW(O30)-3-4/$C$21,1),1),AJ29*(1+L30),1)","v":0},0,0,159.00414802208363,null,131.27852557362311,18.831056655248886,150.109582228872,8.4452019048782407,{"$f":"+SUM($AL$5:AL30)*($B$13-$C$24)+(AR30-SUM($AN$5:AN30))*($B$13)","v":0.74651239037984662},9.1917142952580875,null,140.91786793361391,159.00414802208363]
[{"$f":"+EDATE($F$4,60)","v":"2025-12-30"},{"$f":"+(1+Options!C12)^(1/Options!$B6)-1","v":4.4918791963239224E-2},{"$f":"+(1+Options!D12)^(1/Options!$B6)-1","v":4.2279366049313705E-2},null,27,"2027-09-30",0.17489536158169683,4.9962543689940908E-4,0.17430864711082927,0.17489536158169683,8.7385390159933074E-4,0.17386957107704237,null,27,"2027-09-30",188.54432816228865,0.17430864711082927,{"$f":"+Udbytte_lagerfond(O31,$B$21,$B$22,+INDEX(P$4:$P31,MAX(ROW(O31)-3-4/$C$21,1),1),P30*(1+I31),$B$14,$B$15,1)","v":0},0,0,188.54432816228865,null,188.54432816228865,0,188.54432816228865,23.906968603817937,{"$f":"+IF(X31-SUM($T$5:T31)>0,(X31-SUM($T$5:T31))*$B$14,(X31-SUM($T$5:T31))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R31+AB30","v":0},23.906968603817937,null,164.63735955847071,188.54432816228865,null,27,"2027-09-30",154.1038665067355,0.17386957107704237,{"$f":"+Udbytte_fra_fond(AI31,$C$21,$C$22,+INDEX($AJ$4:AJ31,MAX(ROW(O31)-3-4/$C$21,1),1),AJ30*(1+L31),1)","v":0},0,0,186.65013103815386,null,154.1038665067355,22.105204398824494,176.20907090556,14.608043956818586,{"$f":"+SUM($AL$5:AL31)*($B$13-$C$24)+(AR31-SUM($AN$5:AN31))*($B$13)","v":1.6305322811452607},16.238576237963848,null,159.97049466759614,186.65013103815386]
[{"$f":"+EDATE($F$4,120)","v":"2030-12-30"},{"$f":"+(1+Options!C13)^(1/Options!$B7)-1","v":4.6252977773409532E-2},{"$f":"+(1+Options!D13)^(1/Options!$B7)-1","v":4.1891165358380889E-2},null,28,"2027-12-30",1.3656148734781492E-2,4.9962543689940908E-4,1.314995324674606E-2,1.3656148734781492E-2,8.7385390159933074E-4,1.2771134727272981E-2,null,28,"2027-12-30",191.0236772625619,1.314995324674606E-2,{"$f":"+Udbytte_lagerfond(O32,$B$21,$B$22,+INDEX(P$4:$P32,MAX(ROW(O32)-3-4/$C$21,1),1),P31*(1+I32),$B$14,$B$15,1)","v":0},0,0,191.0236772625619,null,191.0236772625619,0,191.0236772625619,24.576392860891715,{"$f":"+IF(X32-SUM($T$5:T32)>0,(X32-SUM($T$5:T32))*$B$14,(X32-SUM($T$5:T32))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R32+AB31","v":0},24.576392860891715,null,166.44728440167017,191.0236772625619,null,28,"2027-12-30",149.05736486994257,-3.2747404404498526E-2,{"$f":"+Udbytte_fra_fond(AI32,$C$21,$C$22,+INDEX($AJ$4:AJ32,MAX(ROW(O32)-3-4/$C$21,1),1),AJ31*(1+L32),1)","v":7.0145828779441128},1.8939373770449106,5.1206455008992027,189.03386500850527,null,149.05736486994257,26.501961831831288,175.55932670177387,13.245488514884496,{"$f":"+SUM($AL$5:AL32)*($B$13-$C$24)+(AR32-SUM($AN$5:AN32))*($B$13)","v":1.4350825028143108},14.680571017698806,null,160.87875568407506,189.03386500850527]
[null,null,null,null,29,"2028-03-30",8.15959934076258E-2,4.9962543689940908E-4,8.1055870396066432E-2,8.15959934076258E-2,8.7385390159933074E-4,8.0651661736747426E-2,null,29,"2028-03-30",206.50726768933615,8.1055870396066432E-2,{"$f":"+Udbytte_lagerfond(O33,$B$21,$B$22,+INDEX(P$4:$P33,MAX(ROW(O33)-3-4/$C$21,1),1),P32*(1+I33),$B$14,$B$15,1)","v":0},0,0,206.50726768933615,null,206.50726768933615,0,206.50726768933615,28.75696227612076,{"$f":"+IF(X33-SUM($T$5:T33)>0,(X33-SUM($T$5:T33))*$B$14,(X33-SUM($T$5:T33))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R33+AB32","v":0},28.75696227612076,null,177.75030541321539,206.50726768933615,null,29,"2028-03-30",161.07908904080412,8.0651661736747426E-2,{"$f":"+Udbytte_fra_fond(AI33,$C$21,$C$22,+INDEX($AJ$4:AJ33,MAX(ROW(O33)-3-4/$C$21,1),1),AJ32*(1+L33),1)","v":0},0,0,204.27976034596122,null,161.07908904080412,28.639389092852333,189.71847813365645,16.491354041017114,{"$f":"+SUM($AL$5:AL33)*($B$13-$C$24)+(AR33-SUM($AN$5:AN33))*($B$13)","v":2.0121878632899932},18.503541904307106,null,171.21493622934935,204.27976034596122]
["Afkast p.a. beregning - før skat",{"$f":"+B28","v":"XACT C25"},{"$f":"+C28","v":"Sparindex C25"},null,30,"2028-06-30",1.8505038289903464E-2,4.9962543689940908E-4,1.7996421383107863E-2,1.8505038289903464E-2,8.7385390159933074E-4,1.7615790760818095E-2,null,30,"2028-06-30",210.22365949734768,1.7996421383107863E-2,{"$f":"+Udbytte_lagerfond(O34,$B$21,$B$22,+INDEX(P$4:$P34,MAX(ROW(O34)-3-4/$C$21,1),1),P33*(1+I34),$B$14,$B$15,1)","v":0},0,0,210.22365949734768,null,210.22365949734768,0,210.22365949734768,29.760388064283877,{"$f":"+IF(X34-SUM($T$5:T34)>0,(X34-SUM($T$5:T34))*$B$14,(X34-SUM($T$5:T34))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R34+AB33","v":0},29.760388064283877,null,180.4632714330638,210.22365949734768,null,30,"2028-06-30",163.91662456929012,1.7615790760818095E-2,{"$f":"+Udbytte_fra_fond(AI34,$C$21,$C$22,+INDEX($AJ$4:AJ34,MAX(ROW(O34)-3-4/$C$21,1),1),AJ33*(1+L34),1)","v":0},0,0,207.87830986088574,null,163.91662456929012,29.143894578629681,193.06051914791979,17.257488633708334,{"$f":"+SUM($AL$5:AL34)*($B$13-$C$24)+(AR34-SUM($AN$5:AN34))*($B$13)","v":2.1484043444498768},19.40589297815821,null,173.65462616976157,207.87830986088574]
[{"$f":"+A29","v":"2021-12-30"},{"$f":"+(1+Options!C4)^(1/Options!$B4)-1","v":5.7884231536926123E-2},{"$f":"+(1+Options!D4)^(1/Options!$B4)-1","v":5.6302939711011524E-2},null,31,"2028-09-30",7.5875453661766734E-3,4.9962543689940908E-4,7.0843803926283755E-3,7.5875453661766734E-3,8.7385390159933074E-4,6.7078298013341087E-3,null,31,"2028-09-30",211.71296386875727,7.0843803926283755E-3,{"$f":"+Udbytte_lagerfond(O35,$B$21,$B$22,+INDEX(P$4:$P35,MAX(ROW(O35)-3-4/$C$21,1),1),P34*(1+I35),$B$14,$B$15,1)","v":0},0,0,211.71296386875727,null,211.71296386875727,0,211.71296386875727,30.162500244564466,{"$f":"+IF(X35-SUM($T$5:T35)>0,(X35-SUM($T$5:T35))*$B$14,(X35-SUM($T$5:T35))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R35+AB34","v":0},30.162500244564466,null,181.55046362419282,211.71296386875727,null,31,"2028-09-30",165.01614938851009,6.7078298013341087E-3,{"$f":"+Udbytte_fra_fond(AI35,$C$21,$C$22,+INDEX($AJ$4:AJ35,MAX(ROW(O35)-3-4/$C$21,1),1),AJ34*(1+L35),1)","v":0},0,0,209.27272218282155,null,165.01614938851009,29.339386863211153,194.35553625172125,17.554360334897723,{"$f":"+SUM($AL$5:AL35)*($B$13-$C$24)+(AR35-SUM($AN$5:AN35))*($B$13)","v":2.2011872612868744},19.755547596184599,null,174.59998865553666,209.27272218282155]
[{"$f":"+A30","v":"2023-12-30"},{"$f":"+(1+Options!C5)^(1/Options!$B5)-1","v":5.7884231536926345E-2},{"$f":"+(1+Options!D5)^(1/Options!$B5)-1","v":5.6302939711011524E-2},null,32,"2028-12-30",6.3528053024065834E-2,4.9962543689940908E-4,6.2996952707146781E-2,6.3528053024065834E-2,8.7385390159933074E-4,6.2599496308379354E-2,null,32,"2028-12-30",225.05023544108724,6.2996952707146781E-2,{"$f":"+Udbytte_lagerfond(O36,$B$21,$B$22,+INDEX(P$4:$P36,MAX(ROW(O36)-3-4/$C$21,1),1),P35*(1+I36),$B$14,$B$15,1)","v":0},0,0,225.05023544108724,null,225.05023544108724,0,225.05023544108724,33.763563569093556,{"$f":"+IF(X36-SUM($T$5:T36)>0,(X36-SUM($T$5:T36))*$B$14,(X36-SUM($T$5:T36))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R36+AB35","v":0},33.763563569093556,null,191.28667187199369,225.05023544108724,null,32,"2028-12-30",167.45946351706814,1.4806515226613248E-2,{"$f":"+Udbytte_fra_fond(AI36,$C$21,$C$22,+INDEX($AJ$4:AJ36,MAX(ROW(O36)-3-4/$C$21,1),1),AJ35*(1+L36),1)","v":7.8866137059109542},2.1293857005959578,5.757228005314996,222.37308918254959,null,167.45946351706814,35.531028946855784,202.99049246392394,18.214055149608399,{"$f":"+SUM($AL$5:AL36)*($B$13-$C$24)+(AR36-SUM($AN$5:AN36))*($B$13)","v":2.318479062435876},20.532534212044276,null,182.45795825187966,222.37308918254959]
["2025-12-30",{"$f":"+(1+Options!C6)^(1/Options!$B6)-1","v":5.7884231536926123E-2},{"$f":"+(1+Options!D6)^(1/Options!$B6)-1","v":5.6302939711011524E-2},null,33,"2029-03-30",-2.9795674586399756E-2,4.9962543689940908E-4,-3.0280171279494228E-2,-2.9795674586399756E-2,8.7385390159933074E-4,-3.0642751200306906E-2,null,33,"2029-03-30",218.23567576544062,-3.0280171279494228E-2,{"$f":"+Udbytte_lagerfond(O37,$B$21,$B$22,+INDEX(P$4:$P37,MAX(ROW(O37)-3-4/$C$21,1),1),P36*(1+I37),$B$14,$B$15,1)","v":0},0,0,218.23567576544062,null,218.23567576544062,0,218.23567576544062,31.923632456668969,{"$f":"+IF(X37-SUM($T$5:T37)>0,(X37-SUM($T$5:T37))*$B$14,(X37-SUM($T$5:T37))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R37+AB36","v":0},31.923632456668969,null,186.31204330877165,218.23567576544062,null,33,"2029-03-30",162.32804484037774,-3.0642751200307017E-2,{"$f":"+Udbytte_fra_fond(AI37,$C$21,$C$22,+INDEX($AJ$4:AJ37,MAX(ROW(O37)-3-4/$C$21,1),1),AJ36*(1+L37),1)","v":0},0,0,215.55896593708508,null,162.32804484037774,34.442260466946379,196.77030530732412,16.828572106901991,{"$f":"+SUM($AL$5:AL37)*($B$13-$C$24)+(AR37-SUM($AN$5:AN37))*($B$13)","v":2.0245115728603365},18.853083679762328,null,177.91722162756179,215.55896593708508]
["2030-12-30",{"$f":"+(1+Options!C7)^(1/Options!$B7)-1","v":5.7884231536926123E-2},{"$f":"+(1+Options!D7)^(1/Options!$B7)-1","v":5.6302939711011524E-2},null,34,"2029-06-30",-2.3740318273824945E-3,4.9962543689940908E-4,-2.8722222289958577E-3,-2.3740318273824945E-3,8.7385390159933074E-4,-3.245050029352825E-3,null,34,"2029-06-30",217.60885440634718,-2.8722222289958577E-3,{"$f":"+Udbytte_lagerfond(O38,$B$21,$B$22,+INDEX(P$4:$P38,MAX(ROW(O38)-3-4/$C$21,1),1),P37*(1+I38),$B$14,$B$15,1)","v":0},0,0,217.60885440634718,null,217.60885440634718,0,217.60885440634718,31.754390689713741,{"$f":"+IF(X38-SUM($T$5:T38)>0,(X38-SUM($T$5:T38))*$B$14,(X38-SUM($T$5:T38))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R38+AB37","v":0},31.754390689713741,null,185.85446371663343,217.60885440634718,null,34,"2029-06-30",161.8012822137037,-3.245050029352714E-3,{"$f":"+Udbytte_fra_fond(AI38,$C$21,$C$22,+INDEX($AJ$4:AJ38,MAX(ROW(O38)-3-4/$C$21,1),1),AJ37*(1+L38),1)","v":0},0,0,214.85946630834368,null,161.8012822137037,34.330493608607135,196.13177582231083,16.686346197700001,{"$f":"+SUM($AL$5:AL38)*($B$13-$C$24)+(AR38-SUM($AN$5:AN38))*($B$13)","v":1.9943345211087407},18.680680718808741,null,177.4510951035021,214.85946630834368]
[null,null,null,null,35,"2029-09-30",0.11463263632475096,4.9962543689940908E-4,0.11407601560871328,0.11463263632475096,8.7385390159933074E-4,0.1136594606600001,null,35,"2029-09-30",242.43280547819984,0.11407601560871328,{"$f":"+Udbytte_lagerfond(O39,$B$21,$B$22,+INDEX(P$4:$P39,MAX(ROW(O39)-3-4/$C$21,1),1),P38*(1+I39),$B$14,$B$15,1)","v":0},0,0,242.43280547819984,null,242.43280547819984,0,242.43280547819984,38.456857479113957,{"$f":"+IF(X39-SUM($T$5:T39)>0,(X39-SUM($T$5:T39))*$B$14,(X39-SUM($T$5:T39))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R39+AB38","v":0},38.456857479113957,null,203.97594799908589,242.43280547819984,null,35,"2029-09-30",180.19152868420974,0.1136594606600001,{"$f":"+Udbytte_fra_fond(AI39,$C$21,$C$22,+INDEX($AJ$4:AJ39,MAX(ROW(O39)-3-4/$C$21,1),1),AJ38*(1+L39),1)","v":0},0,0,239.28027736664549,null,180.19152868420974,38.232478996353002,218.42400768056274,21.651712744736631,{"$f":"+SUM($AL$5:AL39)*($B$13-$C$24)+(AR39-SUM($AN$5:AN39))*($B$13)","v":3.047870575800125},24.699583320536757,null,193.72442436002598,239.28027736664549]
["Afkast akkumuleret overtid - efter skat",{"$f":"+B34","v":"XACT C25"},{"$f":"+C34","v":"Sparindex C25"},null,36,"2029-12-30",-4.8773137850827375E-2,4.9962543689940908E-4,-4.924815765544166E-2,-4.8773137850827375E-2,8.7385390159933074E-4,-4.9603645413348718E-2,null,36,"2029-12-30",230.49343645315844,-4.924815765544166E-2,{"$f":"+Udbytte_lagerfond(O40,$B$21,$B$22,+INDEX(P$4:$P40,MAX(ROW(O40)-3-4/$C$21,1),1),P39*(1+I40),$B$14,$B$15,1)","v":0},0,0,230.49343645315844,null,230.49343645315844,0,230.49343645315844,35.233227842352782,{"$f":"+IF(X40-SUM($T$5:T40)>0,(X40-SUM($T$5:T40))*$B$14,(X40-SUM($T$5:T40))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R40+AB39","v":0},35.233227842352782,null,195.26020861080565,230.49343645315844,null,36,"2029-12-30",170.11519944732871,-5.5920105181748392E-2,{"$f":"+Udbytte_fra_fond(AI40,$C$21,$C$22,+INDEX($AJ$4:AJ40,MAX(ROW(O40)-3-4/$C$21,1),1),AJ39*(1+L40),1)","v":1.1381725415402371},0.30730658621586404,0.83086595532437302,227.41110333374269,null,170.11519944732871,36.925380704842325,207.04058015217103,18.931103850778751,{"$f":"+SUM($AL$5:AL40)*($B$13-$C$24)+(AR40-SUM($AN$5:AN40))*($B$13)","v":2.4706202291546613},21.401724079933413,null,185.63885607223762,227.41110333374269]
[{"$f":"+EDATE($F$4,12)","v":"2021-12-30"},{"$f":"+Options!C10","v":4.0366208622803504E-2},{"$f":"+Options!D10","v":3.9216867632079586E-2},null,37,"2030-03-30",4.6544636777426707E-2,4.9962543689940908E-4,4.6022017569891993E-2,4.6544636777426707E-2,8.7385390159933074E-4,4.5630908128725611E-2,null,37,"2030-03-30",241.10120943535048,4.6022017569891993E-2,{"$f":"+Udbytte_lagerfond(O41,$B$21,$B$22,+INDEX(P$4:$P41,MAX(ROW(O41)-3-4/$C$21,1),1),P40*(1+I41),$B$14,$B$15,1)","v":0},0,0,241.10120943535048,null,241.10120943535048,0,241.10120943535048,38.097326547544633,{"$f":"+IF(X41-SUM($T$5:T41)>0,(X41-SUM($T$5:T41))*$B$14,(X41-SUM($T$5:T41))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R41+AB40","v":0},38.097326547544633,null,203.00388288780584,241.10120943535048,null,37,"2030-03-30",177.87771048460959,4.5630908128725611E-2,{"$f":"+Udbytte_fra_fond(AI41,$C$21,$C$22,+INDEX($AJ$4:AJ41,MAX(ROW(O41)-3-4/$C$21,1),1),AJ40*(1+L41),1)","v":0},0,0,237.78807849741682,null,177.87771048460959,38.610319359403206,216.4880298440128,21.026981830844591,{"$f":"+SUM($AL$5:AL41)*($B$13-$C$24)+(AR41-SUM($AN$5:AN41))*($B$13)","v":2.925553665886099},23.95253549673069,null,192.53549434728211,237.78807849741682]
[{"$f":"+EDATE($F$4,36)","v":"2023-12-30"},{"$f":"+Options!C11","v":0.13463844558584426},{"$f":"+Options!D11","v":0.12863222072865549},null,38,"2030-06-30",4.4323381284013585E-2,4.9962543689940908E-4,4.3801871318019936E-2,4.4323381284013585E-2,8.7385390159933074E-4,4.3411591993376186E-2,null,38,"2030-06-30",251.66189358565668,4.3801871318019936E-2,{"$f":"+Udbytte_lagerfond(O42,$B$21,$B$22,+INDEX(P$4:$P42,MAX(ROW(O42)-3-4/$C$21,1),1),P41*(1+I42),$B$14,$B$15,1)","v":0},0,0,251.66189358565668,null,251.66189358565668,0,251.66189358565668,40.948711268127305,{"$f":"+IF(X42-SUM($T$5:T42)>0,(X42-SUM($T$5:T42))*$B$14,(X42-SUM($T$5:T42))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R42+AB41","v":0},40.948711268127305,null,210.71318231752937,251.66189358565668,null,38,"2030-06-30",185.59966507688335,4.3411591993376186E-2,{"$f":"+Udbytte_fra_fond(AI42,$C$21,$C$22,+INDEX($AJ$4:AJ42,MAX(ROW(O42)-3-4/$C$21,1),1),AJ41*(1+L42),1)","v":0},0,0,248.1108375420356,null,185.59966507688335,40.286454790167575,225.88611986705092,23.111909570758506,{"$f":"+SUM($AL$5:AL42)*($B$13-$C$24)+(AR42-SUM($AN$5:AN42))*($B$13)","v":3.3781102321924785},26.490019802950986,null,199.39610006409993,248.1108375420356]
[{"$f":"+EDATE($F$4,60)","v":"2025-12-30"},{"$f":"+Options!C12","v":0.24584777016909959},{"$f":"+Options!D12","v":0.23018371146324765},null,39,"2030-09-30",-6.8329176926798962E-2,4.9962543689940908E-4,-6.8794430916095717E-2,-6.8329176926798962E-2,8.7385390159933074E-4,-6.9142610288630779E-2,null,39,"2030-09-30",234.34895683316441,-6.8794430916095717E-2,{"$f":"+Udbytte_lagerfond(O43,$B$21,$B$22,+INDEX(P$4:$P43,MAX(ROW(O43)-3-4/$C$21,1),1),P42*(1+I43),$B$14,$B$15,1)","v":0},0,0,234.34895683316441,null,234.34895683316441,0,234.34895683316441,36.274218344954392,{"$f":"+IF(X43-SUM($T$5:T43)>0,(X43-SUM($T$5:T43))*$B$14,(X43-SUM($T$5:T43))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R43+AB42","v":0},36.274218344954392,null,198.07473848821002,234.34895683316441,null,39,"2030-09-30",172.76681976477201,-6.9142610288630779E-2,{"$f":"+Udbytte_fra_fond(AI43,$C$21,$C$22,+INDEX($AJ$4:AJ43,MAX(ROW(O43)-3-4/$C$21,1),1),AJ42*(1+L43),1)","v":0},0,0,230.95580659348084,null,172.76681976477201,37.500944146700476,210.26776391147249,19.647041336488442,{"$f":"+SUM($AL$5:AL43)*($B$13-$C$24)+(AR43-SUM($AN$5:AN43))*($B$13)","v":2.6260223584563618},22.273063694944803,null,187.99470021652769,230.95580659348084]
[{"$f":"+EDATE($F$4,120)","v":"2030-12-30"},{"$f":"+Options!C13","v":0.57208009547593708},{"$f":"+Options!D13","v":0.50772179032911191},null,40,"2030-12-30",-7.8567906607891369E-2,4.9962543689940908E-4,-7.9028047621970354E-2,-7.8567906607891369E-2,8.7385390159933074E-4,-7.9372400627523043E-2,null,40,"2030-12-30",215.82881631239403,-7.9028047621970354E-2,{"$f":"+Udbytte_lagerfond(O44,$B$21,$B$22,+INDEX(P$4:$P44,MAX(ROW(O44)-3-4/$C$21,1),1),P43*(1+I44),$B$14,$B$15,1)","v":0},0,0,215.82881631239403,null,215.82881631239403,0,215.82881631239403,31.27378040434639,{"$f":"+IF(X44-SUM($T$5:T44)>0,(X44-SUM($T$5:T44))*$B$14,(X44-SUM($T$5:T44))*$B$15)","v":0},{"$f":"+udbytte_lager_skat_sats($B$25,$B$24,$B$14,$C$24,$B$26)*R44+AB43","v":0},31.27378040434639,null,184.55503590804764,215.82881631239403,null,40,"2030-12-30",159.05390253125947,-7.9372400627523043E-2,{"$f":"+Udbytte_fra_fond(AI44,$C$21,$C$22,+INDEX($AJ$4:AJ44,MAX(ROW(O44)-3-4/$C$21,1),1),AJ43*(1+L44),1)","v":0},0,0,212.62428978529036,null,159.05390253125947,34.524404183978206,193.57830671523766,15.944553683440057,{"$f":"+SUM($AL$5:AL44)*($B$13-$C$24)+(AR44-SUM($AN$5:AN44))*($B$13)","v":1.8223565685213488},17.766910251961406,null,175.81139646327625,212.62428978529036]
[]
["Afkast akkumuleret overtid - før skat",{"$f":"+B40","v":"XACT C25"},{"$f":"+C40","v":"Sparindex C25"}]
[{"$f":"+A41","v":"2021-12-30"},{"$f":"+Options!C4","v":5.7884231536926123E-2},{"$f":"+Options!D4","v":5.6302939711011524E-2}]
[{"$f":"+A42","v":"2023-12-30"},{"$f":"+Options!C5","v":0.18389839338776603},{"$f":"+Options!D5","v":0.17859736369571722}]
["2025-12-30",{"$f":"+Options!C6","v":0.3251275171563941},{"$f":"+Options!D6","v":0.31524789726503655}]
["2030-12-30",{"$f":"+Options!C7","v":0.75596293672506953},{"$f":"+Options!D7","v":0.72987703126010017}]

{"sheet":"Options","index":1,"n_rows":45,"n_cols":17,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,7,0,10],[0,12,0,15],[2,12,2,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+COLUMN()","v":13},14,15,16]
["Før Skat - Afkast","År",{"$f":"+Fonds_tax!B28","v":"XACT C25"},{"$f":"+Fonds_tax!C28","v":"Sparindex C25"},null,null,null,null,null,null,null,null,"Samlet oversigt afkast - EFTER SKAT"]
[{"$f":"+Fonds_tax!A29","v":"2021-12-30"},{"$f":"+(A4-Fonds_tax!$F$4)/365","v":1},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B4-1)*Fonds_tax!$B$20)+1)/((1+Fonds_tax!$B$23))^Options!B4-1","v":5.7884231536926123E-2},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B4-1)*Fonds_tax!$C$20)+1)/((1+Fonds_tax!$C$23))^Options!B4-1","v":5.6302939711011524E-2},null,null,null,null,null,null,null,null,"Q/Q",{"$f":"+Fonds_tax!$F$2","v":"Dato"},{"$f":"+Fonds_tax!$G$2","v":"XACT C25"},{"$f":"+Fonds_tax!$J$2","v":"Sparindex C25"},"Forskel"]
[{"$f":"+Fonds_tax!A30","v":"2023-12-30"},{"$f":"+(A5-Fonds_tax!$F$4)/365","v":3},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B5-1)*Fonds_tax!$B$20)+1)/((1+Fonds_tax!$B$23))^Options!B5-1","v":0.18389839338776603},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B5-1)*Fonds_tax!$C$20)+1)/((1+Fonds_tax!$C$23))^Options!B5-1","v":0.17859736369571722},null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E4","v":0},{"$f":"+Fonds_tax!F4","v":"2020-12-30"},0,0,{"$f":"+P5-O5","v":0}]
[{"$f":"+Fonds_tax!A31","v":"2025-12-30"},{"$f":"+(A6-Fonds_tax!$F$4)/365","v":5.0027397260273974},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B6-1)*Fonds_tax!$B$20)+1)/((1+Fonds_tax!$B$23))^Options!B6-1","v":0.3251275171563941},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B6-1)*Fonds_tax!$C$20)+1)/((1+Fonds_tax!$C$23))^Options!B6-1","v":0.31524789726503655},null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E5","v":1},{"$f":"+Fonds_tax!F5","v":"2021-03-30"},{"$f":"+Fonds_tax!AE5/Fonds_tax!$AE$4-1","v":-1.4852202435585049E-2},{"$f":"+Fonds_tax!AX5/Fonds_tax!$AX$4-1","v":-1.5119597433738807E-2},{"$f":"+P6-O6","v":-2.6739499815375822E-4}]
[{"$f":"+Fonds_tax!A32","v":"2030-12-30"},{"$f":"+(A7-Fonds_tax!$F$4)/365","v":10.005479452054795},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B7-1)*Fonds_tax!$B$20)+1)/((1+Fonds_tax!$B$23))^Options!B7-1","v":0.75596293672506953},{"$f":"+((((1+Fonds_tax!$B$3)^Options!B7-1)*Fonds_tax!$C$20)+1)/((1+Fonds_tax!$C$23))^Options!B7-1","v":0.72987703126010017},null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E6","v":2},{"$f":"+Fonds_tax!F6","v":"2021-06-30"},{"$f":"+Fonds_tax!AE6/Fonds_tax!$AE$4-1","v":7.9202775145318594E-2},{"$f":"+Fonds_tax!AX6/Fonds_tax!$AX$4-1","v":7.8597763640066987E-2},-6.0501150525160696E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E7","v":3},{"$f":"+Fonds_tax!F7","v":"2021-09-30"},{"$f":"+Fonds_tax!AE7/Fonds_tax!$AE$4-1","v":-5.5618894823880161E-2},{"$f":"+Fonds_tax!AX7/Fonds_tax!$AX$4-1","v":-5.6375068802757888E-2},-7.5617397887772775E-4]
["Efter Skat - Afkast","Code line",{"$f":"+C3","v":"XACT C25"},{"$f":"+D3","v":"Sparindex C25"},null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E8","v":4},{"$f":"+Fonds_tax!F8","v":"2021-12-30"},{"$f":"+Fonds_tax!AE8/Fonds_tax!$AE$4-1","v":-0.13535200933436764},{"$f":"+Fonds_tax!AX8/Fonds_tax!$AX$4-1","v":-0.13624087030696186},-8.888609725942187E-4]
[{"$f":"+Fonds_tax!A35","v":"2021-12-30"},{"$f":"+MATCH(A10,$N$5:$N$45)","v":5},4.0366208622803504E-2,3.9216867632079586E-2,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E9","v":5},{"$f":"+Fonds_tax!F9","v":"2022-03-30"},{"$f":"+Fonds_tax!AE9/Fonds_tax!$AE$4-1","v":-0.10070162691990925},{"$f":"+Fonds_tax!AX9/Fonds_tax!$AX$4-1","v":-0.10187722622335382},-1.1755993034445744E-3]
[{"$f":"+Fonds_tax!A36","v":"2023-12-30"},{"$f":"+MATCH(A11,$N$5:$N$45)","v":13},0.13463844558584426,0.12863222072865549,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E10","v":6},{"$f":"+Fonds_tax!F10","v":"2022-06-30"},{"$f":"+Fonds_tax!AE10/Fonds_tax!$AE$4-1","v":-8.9599252910393834E-2},{"$f":"+Fonds_tax!AX10/Fonds_tax!$AX$4-1","v":-9.1034592315664575E-2},-1.4353394052707413E-3]
[{"$f":"+Fonds_tax!A37","v":"2025-12-30"},21,0.24584777016909959,0.23018371146324765,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E11","v":7},{"$f":"+Fonds_tax!F11","v":"2022-09-30"},{"$f":"+Fonds_tax!AE11/Fonds_tax!$AE$4-1","v":-0.10620546500138162},{"$f":"+Fonds_tax!AX11/Fonds_tax!$AX$4-1","v":-0.10783629976059861},-1.6308347592169925E-3]
[{"$f":"+Fonds_tax!A38","v":"2030-12-30"},41,0.57208009547593708,0.50772179032911191,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E12","v":8},{"$f":"+Fonds_tax!F12","v":"2022-12-30"},{"$f":"+Fonds_tax!AE12/Fonds_tax!$AE$4-1","v":-5.032158301619305E-2},{"$f":"+Fonds_tax!AX12/Fonds_tax!$AX$4-1","v":-5.2351987907385933E-2},-2.0304048911928829E-3]
["ID",500,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E13","v":9},{"$f":"+Fonds_tax!F13","v":"2023-03-30"},{"$f":"+Fonds_tax!AE13/Fonds_tax!$AE$4-1","v":1.548244399421228E-2},{"$f":"+Fonds_tax!AX13/Fonds_tax!$AX$4-1","v":1.2322477237318052E-2},-3.159966756894228E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E14","v":10},{"$f":"+Fonds_tax!F14","v":"2023-06-30"},{"$f":"+Fonds_tax!AE14/Fonds_tax!$AE$4-1","v":8.2566461135242797E-2},{"$f":"+Fonds_tax!AX14/Fonds_tax!$AX$4-1","v":7.8210910103507558E-2},-4.3555510317352386E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E15","v":11},{"$f":"+Fonds_tax!F15","v":"2023-09-30"},{"$f":"+Fonds_tax!AE15/Fonds_tax!$AE$4-1","v":0.13576284895208923},{"$f":"+Fonds_tax!AX15/Fonds_tax!$AX$4-1","v":0.13035803539762636},-5.4048135544628728E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E16","v":12},{"$f":"+Fonds_tax!F16","v":"2023-12-30"},{"$f":"+Fonds_tax!AE16/Fonds_tax!$AE$4-1","v":0.17753211059759511},{"$f":"+Fonds_tax!AX16/Fonds_tax!$AX$4-1","v":0.16936750223224029},-8.1646083653548196E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E17","v":13},{"$f":"+Fonds_tax!F17","v":"2024-03-30"},{"$f":"+Fonds_tax!AE17/Fonds_tax!$AE$4-1","v":0.25015691782219474},{"$f":"+Fonds_tax!AX17/Fonds_tax!$AX$4-1","v":0.23903244156286885},-1.1124476259325888E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E18","v":14},{"$f":"+Fonds_tax!F18","v":"2024-06-30"},{"$f":"+Fonds_tax!AE18/Fonds_tax!$AE$4-1","v":0.1855732818236917},{"$f":"+Fonds_tax!AX18/Fonds_tax!$AX$4-1","v":0.17646009964076903},-9.1131821829226745E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E19","v":15},{"$f":"+Fonds_tax!F19","v":"2024-09-30"},{"$f":"+Fonds_tax!AE19/Fonds_tax!$AE$4-1","v":0.19873801819836978},{"$f":"+Fonds_tax!AX19/Fonds_tax!$AX$4-1","v":0.18880831462626069},-9.9297035721090943E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E20","v":16},{"$f":"+Fonds_tax!F20","v":"2024-12-30"},{"$f":"+Fonds_tax!AE20/Fonds_tax!$AE$4-1","v":0.25489388851021766},{"$f":"+Fonds_tax!AX20/Fonds_tax!$AX$4-1","v":0.24077041313473591},-1.4123475375481753E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E21","v":17},{"$f":"+Fonds_tax!F21","v":"2025-03-30"},{"$f":"+Fonds_tax!AE21/Fonds_tax!$AE$4-1","v":0.2671707842031239},{"$f":"+Fonds_tax!AX21/Fonds_tax!$AX$4-1","v":0.25214288197961809},-1.5027902223505807E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E22","v":18},{"$f":"+Fonds_tax!F22","v":"2025-06-30"},{"$f":"+Fonds_tax!AE22/Fonds_tax!$AE$4-1","v":0.41574179977047554},{"$f":"+Fonds_tax!AX22/Fonds_tax!$AX$4-1","v":0.39361718295047377},-2.2124616820001775E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E23","v":19},{"$f":"+Fonds_tax!F23","v":"2025-09-30"},{"$f":"+Fonds_tax!AE23/Fonds_tax!$AE$4-1","v":0.3493714797592733},{"$f":"+Fonds_tax!AX23/Fonds_tax!$AX$4-1","v":0.32987280980133438},-1.9498669957938919E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E24","v":20},{"$f":"+Fonds_tax!F24","v":"2025-12-30"},{"$f":"+Fonds_tax!AE24/Fonds_tax!$AE$4-1","v":0.31711410591494138},{"$f":"+Fonds_tax!AX24/Fonds_tax!$AX$4-1","v":0.29707020751901414},-2.004389839592724E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E25","v":21},{"$f":"+Fonds_tax!F25","v":"2026-03-30"},{"$f":"+Fonds_tax!AE25/Fonds_tax!$AE$4-1","v":0.38944361887690082},{"$f":"+Fonds_tax!AX25/Fonds_tax!$AX$4-1","v":0.36526234932465451},-2.4181269552246309E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E26","v":22},{"$f":"+Fonds_tax!F26","v":"2026-06-30"},{"$f":"+Fonds_tax!AE26/Fonds_tax!$AE$4-1","v":0.39420631217748858},{"$f":"+Fonds_tax!AX26/Fonds_tax!$AX$4-1","v":0.36937859959042818},-2.4827712587060402E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E27","v":23},{"$f":"+Fonds_tax!F27","v":"2026-09-30"},{"$f":"+Fonds_tax!AE27/Fonds_tax!$AE$4-1","v":0.49720552968889753},{"$f":"+Fonds_tax!AX27/Fonds_tax!$AX$4-1","v":0.46654348045751926},-3.0662049231378274E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E28","v":24},{"$f":"+Fonds_tax!F28","v":"2026-12-30"},{"$f":"+Fonds_tax!AE28/Fonds_tax!$AE$4-1","v":0.45378754274810129},{"$f":"+Fonds_tax!AX28/Fonds_tax!$AX$4-1","v":0.42096049119585266},-3.2827051552248632E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E29","v":25},{"$f":"+Fonds_tax!F29","v":"2027-03-30"},{"$f":"+Fonds_tax!AE29/Fonds_tax!$AE$4-1","v":0.39915392116959714},{"$f":"+Fonds_tax!AX29/Fonds_tax!$AX$4-1","v":0.36944886982343439},-2.9705051346162747E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E30","v":26},{"$f":"+Fonds_tax!F30","v":"2027-06-30"},{"$f":"+Fonds_tax!AE30/Fonds_tax!$AE$4-1","v":0.44207141322770771},{"$f":"+Fonds_tax!AX30/Fonds_tax!$AX$4-1","v":0.40917867933613916},-3.2892733891568549E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E31","v":27},{"$f":"+Fonds_tax!F31","v":"2027-09-30"},{"$f":"+Fonds_tax!AE31/Fonds_tax!$AE$4-1","v":0.64637359558470697},{"$f":"+Fonds_tax!AX31/Fonds_tax!$AX$4-1","v":0.59970494667596141},-4.6668648908745558E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E32","v":28},{"$f":"+Fonds_tax!F32","v":"2027-12-30"},{"$f":"+Fonds_tax!AE32/Fonds_tax!$AE$4-1","v":0.66447284401670181},{"$f":"+Fonds_tax!AX32/Fonds_tax!$AX$4-1","v":0.60878755684075059},-5.5685287175951226E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E33","v":29},{"$f":"+Fonds_tax!F33","v":"2028-03-30"},{"$f":"+Fonds_tax!AE33/Fonds_tax!$AE$4-1","v":0.77750305413215393},{"$f":"+Fonds_tax!AX33/Fonds_tax!$AX$4-1","v":0.71214936229349357},-6.5353691838660355E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E34","v":30},{"$f":"+Fonds_tax!F34","v":"2028-06-30"},{"$f":"+Fonds_tax!AE34/Fonds_tax!$AE$4-1","v":0.80463271433063799},{"$f":"+Fonds_tax!AX34/Fonds_tax!$AX$4-1","v":0.73654626169761572},-6.8086452633022265E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E35","v":31},{"$f":"+Fonds_tax!F35","v":"2028-09-30"},{"$f":"+Fonds_tax!AE35/Fonds_tax!$AE$4-1","v":0.81550463624192826},{"$f":"+Fonds_tax!AX35/Fonds_tax!$AX$4-1","v":0.74599988655536653},-6.9504749686561729E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E36","v":32},{"$f":"+Fonds_tax!F36","v":"2028-12-30"},{"$f":"+Fonds_tax!AE36/Fonds_tax!$AE$4-1","v":0.91286671871993685},{"$f":"+Fonds_tax!AX36/Fonds_tax!$AX$4-1","v":0.82457958251879671},-8.8287136201140148E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E37","v":33},{"$f":"+Fonds_tax!F37","v":"2029-03-30"},{"$f":"+Fonds_tax!AE37/Fonds_tax!$AE$4-1","v":0.86312043308771647},{"$f":"+Fonds_tax!AX37/Fonds_tax!$AX$4-1","v":0.77917221627561783},-8.3948216812098631E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E38","v":34},{"$f":"+Fonds_tax!F38","v":"2029-06-30"},{"$f":"+Fonds_tax!AE38/Fonds_tax!$AE$4-1","v":0.85854463716633433},{"$f":"+Fonds_tax!AX38/Fonds_tax!$AX$4-1","v":0.77451095103502099},-8.4033686131313345E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E39","v":35},{"$f":"+Fonds_tax!F39","v":"2029-09-30"},{"$f":"+Fonds_tax!AE39/Fonds_tax!$AE$4-1","v":1.0397594799908587},{"$f":"+Fonds_tax!AX39/Fonds_tax!$AX$4-1","v":0.93724424360025971},-0.10251523639059901]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E40","v":36},{"$f":"+Fonds_tax!F40","v":"2029-12-30"},{"$f":"+Fonds_tax!AE40/Fonds_tax!$AE$4-1","v":0.95260208610805641},{"$f":"+Fonds_tax!AX40/Fonds_tax!$AX$4-1","v":0.85638856072237624},-9.6213525385680176E-2]
[null,null,null,null,null,{"$f":"+Fonds_tax!G5","v":-1.985602247230045E-2},null,null,null,null,null,null,{"$f":"+Fonds_tax!E41","v":37},{"$f":"+Fonds_tax!F41","v":"2030-03-30"},{"$f":"+Fonds_tax!AE41/Fonds_tax!$AE$4-1","v":1.0300388288780584},{"$f":"+Fonds_tax!AX41/Fonds_tax!$AX$4-1","v":0.92535494347282121},-0.10468388540523721]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E42","v":38},{"$f":"+Fonds_tax!F42","v":"2030-06-30"},{"$f":"+Fonds_tax!AE42/Fonds_tax!$AE$4-1","v":1.1071318231752936},{"$f":"+Fonds_tax!AX42/Fonds_tax!$AX$4-1","v":0.99396100064099935},-0.11317082253429422]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E43","v":39},{"$f":"+Fonds_tax!F43","v":"2030-09-30"},{"$f":"+Fonds_tax!AE43/Fonds_tax!$AE$4-1","v":0.98074738488210023},{"$f":"+Fonds_tax!AX43/Fonds_tax!$AX$4-1","v":0.87994700216527688},-0.10080038271682334]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Fonds_tax!E44","v":40},{"$f":"+Fonds_tax!F44","v":"2030-12-30"},{"$f":"+Fonds_tax!AE44/Fonds_tax!$AE$4-1","v":0.84555035908047649},{"$f":"+Fonds_tax!AX44/Fonds_tax!$AX$4-1","v":0.75811396463276259},-8.7436394447713894E-2]