<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Title>Launaseðil</Title>
  <Author>tf2win</Author>
  <Keywords>Launaseðil 2026</Keywords>
  <LastAuthor>tf2win</LastAuthor>
  <Created>2026-02-27T18:49:38Z</Created>
  <LastSaved>2026-05-01T20:44:41Z</LastSaved>
  <Version>14.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>12090</WindowHeight>
  <WindowWidth>24915</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>135</WindowTopY>
  <Iteration/>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="Currency">
   <NumberFormat
    ss:Format="_-&quot;£&quot;* #,##0.00_-;\-&quot;£&quot;* #,##0.00_-;_-&quot;£&quot;* &quot;-&quot;??_-;_-@_-"/>
  </Style>
  <Style ss:ID="s17" ss:Name="Percent">
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="s18">
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="s23">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s24">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="* #,##0"/>
  </Style>
  <Style ss:ID="s25">
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s26" ss:Parent="s16">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s100">
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s102">
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="* #,##0"/>
  </Style>
  <Style ss:ID="s106">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s128">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#C4BD97" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s129">
   <Interior ss:Color="#C4BD97" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s152">
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s157" ss:Parent="s16">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s158" ss:Parent="s16">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s160">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s163" ss:Parent="s17">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="Percent"/>
  </Style>
  <Style ss:ID="s168">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Italic="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s169">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s176" ss:Parent="s16">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s180" ss:Parent="s16">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"/>
   <Interior ss:Color="#538DD5" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s182">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"/>
   <Interior ss:Color="#538DD5" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s186">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="s187">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"/>
   <Interior ss:Color="#538DD5" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s189">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s191">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0.00\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s192">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s193" ss:Parent="s16">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s196" ss:Parent="s16">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior ss:Color="#C4BD97" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s199">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#C4BD97" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s211">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#E26B0A" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s242">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s243">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s244">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s245">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s246">
   <Borders/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s247">
   <Borders/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s248">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s249">
   <Borders/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="s250">
   <Borders/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="Percent"/>
  </Style>
  <Style ss:ID="s251" ss:Parent="s17">
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="Percent"/>
  </Style>
  <Style ss:ID="s252">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s253">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s254">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0\ [$kr-40F]"/>
  </Style>
  <Style ss:ID="s255" ss:Parent="s17">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="s256">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#F2F2F2" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0.000%"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Sheet1">
  <Table ss:ExpandedColumnCount="8" ss:ExpandedRowCount="45" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="15">
   <Column ss:Width="265.5"/>
   <Column ss:Width="65.25"/>
   <Column ss:Width="59.25"/>
   <Column ss:Width="78"/>
   <Column ss:Width="70.5"/>
   <Column ss:Width="105.75"/>
   <Column ss:Width="116.25"/>
   <Column ss:Width="61.5"/>
   <Row ss:Index="3">
    <Cell ss:Index="2"><Data ss:Type="String">Starfshlutfall</Data></Cell>
    <Cell><Data ss:Type="String">Tímar</Data></Cell>
    <Cell><Data ss:Type="String">Tímakaup</Data></Cell>
    <Cell><Data ss:Type="String">Alls</Data></Cell>
    <Cell ss:Index="8"><Data ss:Type="String">Yfirvinna í %</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s169"><Data ss:Type="String">Laun</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s187"><Data ss:Type="Number">176</Data></Cell>
    <Cell ss:StyleID="s191" ss:Formula="=RC[1]/RC[-1]*RC[-2]"><Data
      ss:Type="Number">4098.147727272727</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">721274</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s176" ss:Formula="=R[1]C[-4]/RC[-4]*1"><Data
      ss:Type="Number">1.8276549549824339</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s152"><Data ss:Type="String">Yfirvinna</Data></Cell>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s187"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=RC[1]/RC[-1]"><Data ss:Type="Number">7490</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">164780</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s182"><Data ss:Type="String">Setur sjálfur inn tölur</Data></Cell>
    <Cell ss:StyleID="s176"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s152"><Data ss:Type="String">Heildarlaun </Data></Cell>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s152"/>
    <Cell ss:StyleID="s193" ss:Formula="=R[-2]C+R[-3]C"><Data ss:Type="Number">886054</Data></Cell>
   </Row>
   <Row ss:Index="9">
    <Cell><Data ss:Type="String">Framlag Launþegar til Lífeyrisjóðs</Data></Cell>
    <Cell ss:StyleID="s18"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:Index="5" ss:StyleID="s26" ss:Formula="=R[-2]C*RC[-3]"><Data
      ss:Type="Number">35442.160000000003</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Framlag Launþegar til viðbótar lífeyrisjóðs</Data></Cell>
    <Cell ss:StyleID="s18"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:Index="5" ss:StyleID="s26" ss:Formula="=R[-3]C*RC[-3]"><Data
      ss:Type="Number">35442.160000000003</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Framlag launagreiðanda Til viðbótar lífeyrisjóðs </Data></Cell>
    <Cell ss:StyleID="s18"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:Index="5" ss:StyleID="s26" ss:Formula="=R[-4]C*RC[-3]"><Data
      ss:Type="Number">17721.080000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s18"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Staðgreiðsla skatts</Data></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=R[-6]C[3]-(R[-3]C[3]+R[-4]C[3])"><Data
      ss:Type="Number">815169.67999999993</Data></Cell>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s102"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Neðra</Data></Cell>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Efra</Data></Cell>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Fjáhæð í þreppi</Data></Cell>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Skattprósetan</Data></Cell>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Reiknuð staðgreisðla </Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"><Data ss:Type="String">Skattur þrepp 1</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">498122</Data></Cell>
    <Cell ss:StyleID="s160" ss:Formula="=RC[-1]-RC[-2]"><Data ss:Type="Number">498122</Data></Cell>
    <Cell ss:StyleID="s163"><Data ss:Type="Number">0.31490000000000001</Data></Cell>
    <Cell ss:StyleID="s157" ss:Formula="=MIN(R[-7]C[-4],RC[-3])*RC[-1]"><Data
      ss:Type="Number">156858.61780000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"><Data ss:Type="String">Skattur þrepp 2</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">498123</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">1398450</Data></Cell>
    <Cell ss:StyleID="s160" ss:Formula="=RC[-1]-RC[-2]"><Data ss:Type="Number">900327</Data></Cell>
    <Cell ss:StyleID="s163"><Data ss:Type="Number">0.37990000000000002</Data></Cell>
    <Cell ss:StyleID="s157" ss:Formula="=MAX(0,MIN(R13C2,RC[-3])-RC[-4])*RC[-1]"><Data
      ss:Type="Number">120446.03373199998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"><Data ss:Type="String">Skattur þrepp 3</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">1398450</Data></Cell>
    <Cell ss:StyleID="s160"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s160" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">1398450</Data></Cell>
    <Cell ss:StyleID="s163"><Data ss:Type="Number">0.46289999999999998</Data></Cell>
    <Cell ss:StyleID="s157" ss:Formula="=MAX(0,R[-9]C[-4]-RC[-2]-RC[-1])"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"><Data ss:Type="String">Alls </Data></Cell>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s157" ss:Formula="=R[-1]C+R[-2]C+R[-3]C"><Data
      ss:Type="Number">277304.65153199999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s100"><Data ss:Type="String">Persónuafstlátur Skattaafstlátur</Data></Cell>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s157"><Data ss:Type="Number">72492</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s106"><Data ss:Type="String">Alls til skattagreilsa</Data></Cell>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s100"/>
    <Cell ss:StyleID="s158" ss:Formula="=R[-2]C-R[-1]C"><Data ss:Type="Number">204812.65153199999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"/>
    <Cell ss:Index="6" ss:StyleID="s24"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s128"><Data ss:Type="String">Frádráttur</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s129"><Data ss:Type="String">Birrta lífeyrisjóður</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s196" ss:Formula="=R[-14]C"><Data ss:Type="Number">35442.160000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s129"><Data ss:Type="String">Félagsgjald </Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s196"><Data ss:Type="Number">8547</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s129"><Data ss:Type="String">Staðgreilsa skattur</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s196" ss:Formula="=R[-5]C[1]"><Data ss:Type="Number">204812.65153199999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s129" ss:Formula="=R[-16]C"><Data ss:Type="String">Framlag Launþegar til viðbótar lífeyrisjóðs</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s196" ss:Formula="=R[-16]C"><Data ss:Type="Number">35442.160000000003</Data></Cell>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Samtals frádráttur</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s199" ss:Formula="=R[-2]C+R[-3]C+R[-4]C+R[-5]C"><Data
      ss:Type="Number">284243.971532</Data></Cell>
   </Row>
   <Row ss:Index="30" ss:Height="15.75">
    <Cell ss:Index="2" ss:StyleID="s25"/>
    <Cell ss:Index="5" ss:StyleID="s211" ss:Formula="=R[-23]C-R[-2]C"><Data
      ss:Type="Number">601810.028468</Data></Cell>
    <Cell><Data ss:Type="String">Úborguð Laun</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s242"><Data ss:Type="String">Kosnaður Launagreiðanda </Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s244"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Heildarlaun</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R[-25]C"><Data ss:Type="Number">886054</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245" ss:Formula="=R[-22]C"><Data ss:Type="String">Framlag launagreiðanda Til viðbótar lífeyrisjóðs </Data></Cell>
    <Cell ss:StyleID="s249" ss:Formula="=R[-22]C"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R[-22]C"><Data ss:Type="Number">17721.080000000002</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String"> Almennt tryggingagjald</Data></Cell>
    <Cell ss:StyleID="s250"><Data ss:Type="Number">4.9000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R7C5*RC[-3]"><Data ss:Type="Number">43416.646000000001</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Atvinnutryggingagjald</Data></Cell>
    <Cell ss:StyleID="s250"><Data ss:Type="Number">1.35E-2</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R7C5*RC[-3]"><Data ss:Type="Number">11961.728999999999</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Gjald í ábyrgðarsjóð v/gjaldþrota 0,05%</Data></Cell>
    <Cell ss:StyleID="s250"><Data ss:Type="Number">5.0000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R7C5*RC[-3]"><Data ss:Type="Number">443.02699999999999</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Markaðsgjald</Data></Cell>
    <Cell ss:StyleID="s250"><Data ss:Type="Number">5.0000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R7C5*RC[-3]"><Data ss:Type="Number">443.02699999999999</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Alls  Tryggigargjald</Data></Cell>
    <Cell ss:StyleID="s251" ss:Formula="=R[-1]C+R[-3]C+R[-4]C+R[-2]C"><Data
      ss:Type="Number">6.3500000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s247" ss:Formula="=R[-1]C+R[-2]C+R[-3]C+R[-4]C"><Data
      ss:Type="Number">56264.429000000004</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s245"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s248"><Data ss:Type="String">&quot;Skattur af heildarlaun&quot;</Data></Cell>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s252"><Data ss:Type="String">Alls konaður launagreiðanda (Fyritækis) við starfmann </Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254" ss:Formula="=R[-2]C+R[-8]C"><Data ss:Type="Number">942318.429</Data></Cell>
    <Cell ss:StyleID="s255" ss:Formula="=R[-10]C[-1]/RC[-1]*1"><Data
      ss:Type="Number">0.63864826363063731</Data></Cell>
    <Cell ss:StyleID="s256" ss:Formula="=100%-RC[-1]"><Data ss:Type="Number">0.36135173636936269</Data></Cell>
   </Row>
   <Row ss:Index="42">
    <Cell><Data ss:Type="String">• Tryggingagjald alls 6,25%</Data></Cell>
   </Row>
   <Row ss:Index="45">
    <Cell><Data ss:Type="String">• Samtals til staðgreiðslu 6,35%</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <TopRowVisible>21</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>44</ActiveRow>
     <ActiveCol>5</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Sheet2">
  <Table ss:ExpandedColumnCount="1" ss:ExpandedRowCount="1" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="15">
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Sheet3">
  <Table ss:ExpandedColumnCount="1" ss:ExpandedRowCount="1" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="15">
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
