{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["Eignir 02-17","Tekjur 02-17","Fjármagnstekjur 02-17","Álagning 02-17","Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Eignir 02-17","index":0,"n_rows":33,"n_cols":55,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,18,4,19],[32,1,32,36],[4,36,4,37],[4,7,4,17],[4,25,4,35]]}
[]
[]
[null,"Eignir og skuldir einstaklinga 2012 til 2017"]
[]
[null,"Álagningarár",{"$nulls":5},"Eignir og skuldir ",{"$nulls":10},"Breytingar '16-'17",{"$nulls":6},"Fjöldi fjölskyldna",{"$nulls":10},"Breytingar '16-'17"]
[null,"Upphæðir í milljónum króna",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Breyting ","%",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Fjöldi","%",{"$nulls":16},2012]
[null,"Hrein eign skv. efnahagsreikningi",43814138794,36835555171,37596339798,37887222164,37864205194,38166082512,41398630221,37280507633,35811077658,35993026379,38338358932,41064893982,42470223486,45050653230,46415731025,46963632936,{"$f":"+R7-Q7","v":547901911},{"$f":"+R7/Q7-1","v":1.1804228844416897E-2},10041,9063,8901,8395,8049,7746,7599,7181,7060,7016,7119,7086,6984,6944,6930,6754,{"$f":"+AJ7-AI7","v":-176},{"$f":"+AJ7/AI7-1","v":-2.5396825396825418E-2}]
[null,"Innlend og erlend verðbréf",85943237153,93277753887,112786850743,140483234619,197802443648,250338615260,372601874991,210656460220,269903281027,288041443889,278735595084,286414878602,283398902954,290997821433,318277349018,336943256664,18665907646,5.8646673109447045E-2,null,"-","-","-",26657,30238,36000,23992,33184,47334,48477,45090,45075,43007,46941,42336,-4605,-9.8101872563430725E-2]
[null,"Eignarskattsfrjáls verðbréf",44802840354,46998127085,52374513851,61665504345,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"},16459,15961,15151,14318,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"}]
[null,"Verðbréf, útistand. skuldir ofl.",40940464380,46105575327,60264291721,78636518039,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"},14445,14470,14720,17948,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"}]
[null,"Stofnsjóðsinneign",199932419,174051475,148045171,181212235,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"},3744,2437,2370,2228,"-","-","-","-","-","-","-","-","-",null,null,null,0,{"$error":"#DIV/0!"}]
[null,"Ökutæki",103473568542,102697788463,107243096027,116526831257,139843677232,158088298095,184811897045,196045084848,185329221779,176720719283,174534534020,180315204793,187386058437,194371080656,210109896142,237580019568,27470123426,0.13074169246856737,91351,92304,94351,95489,98266,98387,102831,106097,105525,104357,104518,105972,108413,109015,110306,113226,2920,2.6471814769822188E-2]
[null,"Hlutabréf",49117270230,47867719847,47105526976,43384903002,50211241842,70211492686,82268678884,77953467854,68140198395,50562558710,49747529296,48862082502,48464925258,53279723586,54492097058,54998451019,506353961,9.2922458179769407E-3,52478,52420,50699,46878,51439,54498,56288,51722,50644,40817,39996,48795,50054,50159,50496,50583,87,1.7229087452470537E-3]
[null,"Hlutabréf í erlendum félögum",4168485502,3123997584,3768632038,3769572515,4799931317,15435436872,23424250789,16494910391,12627552460,12899466918,12707511229,9972033461,9039514910,9182887397,10051103640,10837899602,786795962,7.827955915893825E-2,6251,6013,5951,5595,5397,3949,5403,4891,4743,4563,4370,4239,4112,4028,3933,3821,-112,-2.847698957538769E-2]
[null,"Innlendar innstæður. ofl. skv sérl.",114172871571,134078027031,153344336091,167259623393,184152446184,216888673984,265341308920,635019103068,616094439541,533122498296,486311498982,462681368864,467305064734,483045897315,509872822147,556084188134,46211365987,9.0633122574391489E-2,53540,54161,55433,56725,61617,67374,72396,168693,171003,171697,169561,172540,174961,178590,180972,183986,3014,1.6654510089958663E-2]
[null,"Innstæður í erlendum bönkum",806078816,1288883547,1370504708,1184263709,3968169187,3270554973,8053696977,10017561128,11696611051,9395725043,8658378958,8750084681,7777942874,7768207610,6984745750,8096794919,1112049169,0.15921111645330832,629,593,613,612,579,568,653,744,686,644,586,579,588,645,711,860,149,0.20956399437412099]
[null,"Aðrar eignir",5343096445,5933903145,7111001887,8825695250,11251743357,15967389470,19882436909,28430617499,28851312187,29093002554,29309702938,29621808385,25219306240,25316209062,31743904398,25966900639,-5777003759,-0.18198781367814276,11472,12119,13579,14677,15825,17817,20038,22442,22677,22597,22980,23229,23318,23198,22217,22519,302,1.3593194400684183E-2]
[null,"Áætluð nettó eign viðbót",31279050000,32937443790,24513641500,38459220000,1127800000,"-","-",0,62876478231,62612500000,56056500000,91256529086,92292700000,57872360000,54186800000,75057900000,20871100000,0.38516945086257159,4058,3851,2910,4051,15,"-","-","-",6941,4797,4769,7329,6552,3415,2724,2588,-136,-4.9926578560939849E-2]
[null,"Áætluð viðbót við stofn",4654616000,4944910900,3667910553,5767121603,156345000,"-","-",0,9420750000,9089125000,9544645000,13688475000,13843905000,10204275000,8127870000,11258685000,3130815000,0.38519501419191005,4030,3845,2906,4047,6,"-","-","-",6940,4797,4769,7328,6552,3415,2723,2588,-135,-4.9577671685640867E-2]
[null,"Samtals",442772413053,462985983365,498507840321,563547687512,631178002961,768366643852,1000782774736,1211897712641,1300750922329,1207530066072,1143944254439,1172627359356,1177198543893,{"$f":"SUM(P7:P19)","v":1177089115289},1250262319178,1363787728481,113525409303,9.0801272310308878E-2,"*","*","*","*","*","*","*","*","*"]
[]
[null,"Fasteignir",963652164561,1034419086390,1171983798135,1364342935402,1824205306168,2052475783524,2377197226628,2436145040791,2491852449751,2248289509279,2457986262290,2679107518083,2805241110796,3028716231663,3276754485573,3596826236873,{"$f":"+R22-Q22","v":320071751300},{"$f":"+R22/Q22-1","v":9.767950351764898E-2},86955,88198,90581,91418,93443,94537,96774,97188,96516,95168,94320,94454,94179,94724,95544,97009,{"$f":"+AJ22-AI22","v":1465},{"$f":"+AJ22/AI22-1","v":1.5333249602277554E-2}]
[]
[null,"Eignir alls",1405654831016,1496476829281,1669429454852,1926713545394,2454650934132,2820189030345,3379996794255,3656775719065,3804222320143,3466021106380,3611057258650,3860526837154,3989318569444,4212870758995,4534660413357,4968662516185,{"$f":"+R24-Q24","v":434002102828},{"$f":"+R24/Q24-1","v":9.5707740661159946E-2},124549,125683,127146,128864,129439,132022,136797,169086,178263,176838,174787,180247,181862,182367,184056,186913,{"$f":"+AJ24-AI24","v":2857},{"$f":"+AJ24/AI24-1","v":1.5522449689225004E-2}]
[]
[null,"Skuldir vegna íbúðarkaupa",366625016022,401252909580,451475171476,508187088605,598735378588,705386763105,840494249633,1058103560837,1150853542871,1151615849358,1124165778076,1159372169361,1174078229443,1181478725783,1145703201987,1196371734406,{"$f":"+R26-Q26","v":50668532419},{"$f":"+R26/Q26-1","v":4.4224832688889437E-2},65372,66749,69137,69400,69586,70733,72697,71257,70447,69265,68758,68736,68504,69184,69285,70018,{"$f":"+AJ26-AI26","v":733},{"$f":"+AJ26/AI26-1","v":1.0579490510211453E-2}]
[]
[null,"Skuldir",547381079192,586488370297,656779330814,756837482048,918270786907,1113307767128,1348079315070,1683152720751,1892493109576,1878043634383,1759359154480,1785159523002,1787527897830,1767784069378,1719457830124,1775053827311,{"$f":"+R28-Q28","v":55595997187},{"$f":"+R28/Q28-1","v":3.2333446167150726E-2},91717,93678,96481,96803,98329,101589,105446,102606,135887,144997,141400,145337,146039,148636,148853,149775,{"$f":"+AJ28-AI28","v":922},{"$f":"+AJ28/AI28-1","v":6.1940303520924278E-3}]
[]
[null,"Eignarskattsstofn jákvæður",776991781330,810965251340,898446576410,1051192458350,1311171358680,1444319749050,1652359512630,1583537767030,1616916268800,1431324922820,1603538084390,1809024905270,1919918100190,2099944480830,2385994531590,2693143757700,{"$f":"+R30-Q30","v":307149226110},{"$f":"+R30/Q30-1","v":0.1287300628913508},95944,96442,98419,101242,104830,102891,105160,96496,94011,86395,90842,97981,100408,102513,107905,112760,{"$f":"+AJ30-AI30","v":4855},{"$f":"+AJ30/AI30-1","v":4.499328112691714E-2}]
[null,"Eignarskattsstofn, neikvæður",54902960558,57023445456,60168872522,70005720366,75965736100,105503987876,125358134271,262670311204,376109525136,466375183273,340699680162,312791835925,295481350479,254252786623,212762576219,191667621823,{"$f":"+R31-Q31","v":-21094954396},{"$f":"+R31/Q31-1","v":-9.9147861296277062E-2},24056,25121,25073,24387,22651,26745,28060,37320,52690,59089,54499,53186,51913,47626,42069,38434,{"$f":"+AJ31-AI31","v":-3635},{"$f":"+AJ31/AI31-1","v":-8.6405666880600918E-2}]
[]
[null,"*Eignir hjóna og sambúðarfólks eru taldar fram sameiginlega og því vísa fjöldatölur til fjölda fjölskyldna sem telur fram eignir en ekki einstaklinga"]

{"sheet":"Tekjur 02-17","index":1,"n_rows":55,"n_cols":38,"rows_kept":55,"cut":false,"hidden":false,"merged":[[6,7,6,12],[6,18,6,19],[6,26,6,30],[6,36,6,37]]}
[]
[]
[]
[null,"Framtöl einstaklinga 2012 til 2017"]
[null,"Skattskyldar tekjur einstaklinga"]
[]
[null,"Álagningarár",{"$nulls":5},"Tekjur einstaklinga",{"$nulls":10},"Breytingar '16-'17",{"$nulls":7},"Fjöldi framteljenda",{"$nulls":9},"Breytingar '16-'17"]
[null,"(Í milljónum króna)",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Milljónir kr.","%",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Fjöldi","%"]
[null,"Laun, hlunnindi, lífeyrir o.fl.:"]
[null,"Laun, starfst.gr. o.fl.",342801884691,370269724541,391838033745,417733794417,471961701275,535396783951,609337661931,662289378256,624102522592,635771389264,678448222636,729234996394,783344236359,837925927208,922796252304,1024451482919,{"$f":"+R10-Q10","v":101655230615},{"$f":"+R10/Q10-1","v":0.11015999508146179},157804,160505,162767,163592,167240,171247,176414,181682,177284,176149,174256,176941,179320,182828,185325,189696,{"$f":"+AJ10-AI10","v":4371},{"$f":"+AJ10/AI10-1","v":2.3585592877377604E-2}]
[null,"Bifreiðahlunnindi",null,"-","-","-",2835860006,3219128563,3874752040,4339751602,4291459142,4008011398,3542426814,3706036790,3904391059,4027846339,4047137614,4157914992,110777378,2.7371784348719785E-2,null,"-","-","-",5043,5528,6095,6035,5544,4746,4230,4095,4144,4194,4277,4404,127,2.9693710544774321E-2]
[null,"Önnur hlunnindi",null,"-","-","-",2683253720,2066437951,6748986109,1087086185,1463243613,940773444,1085277966,1087663194,1492351784,1261046886,2152329894,1587647807,-564682087,-0.2623585206775928,null,"-","-","-",14917,15262,14443,13487,11621,11317,11774,12281,11610,11811,11636,10832,-804,-6.9095909247164022E-2]
[null,"Ökutækjastyrkur",5218404738,5543893221,5761160064,5845096377,6322622717,7032715324,7458576278,8681088289,8106897499,8202801678,8956536942,9791284546,10265568705,10507799685,10622704826,11004231817,381526991,3.5916181165664973E-2,32754,32732,32954,33253,34776,36507,37700,38293,34264,33932,34987,35704,36648,37815,38558,40089,1531,3.9706416307899728E-2]
[null,"Dagpeningar",5234893594,5255909438,5379671449,5770704695,6184140283,7109584447,7033766852,8135759440,8185906054,8910649900,9781569357,10680447062,11251841917,10877762037,12065470222,12646301088,580830866,4.8139927853033226E-2,22511,22221,23210,23667,25376,27003,28703,26835,20205,21461,23220,24431,24977,25558,26346,28418,2072,7.8645714719502102E-2]
[null,"Reiknað endurgjald",17856814962,15469806358,15493267049,15053849468,15127404086,15776632918,16551406650,16224643298,15249441943,14929949461,15971513573,17654431051,18680141355,19890967013,21184580236,22910181924,1725601688,8.1455552518694629E-2,22380,19817,19080,17750,17188,16751,16527,16579,16145,15815,16268,16938,16911,17200,16988,16949,-39,-2.2957381681186773E-3]
[null,"Greiðslur frá Tryggingastofnun",23454891766,24801529211,27855775336,30460881094,31948476303,34144856912,38695054049,43823845120,48614147172,50301990887,57080088561,60343138478,66147641433,73712939771,77219742195,86163219922,8943477727,0.1158185390520392,45801,45120,46247,46636,46866,47324,47580,48149,47086,44804,46052,47889,52112,53619,54965,55794,829,1.5082325115982842E-2]
[null,"Greiðslur úr lífeyrissjóðum",21575296054,24962660461,27791080730,30361151872,34150199942,39687913466,46280200681,53626909636,91775653052,79865069877,91416162663,91242414276,93759129313,105469971958,103289032224,113358647320,10069615096,9.7489683843317465E-2,35890,37139,38508,39511,40596,41500,42728,43195,42613,42960,43721,45617,47157,49153,51115,52639,1524,2.9815122762398616E-2]
[null,"Séreignarlífeyrissjóðum",{"$nulls":7},2129662611,14955263722,5579877328,6497256399,7230139407,8013849243,7563014686,7663311064,8824751819,1161440755,0.15155860766974594,{"$nulls":7},2061,10254,6162,6359,7849,8964,6601,6788,7425,637,9.3842074248674079E-2]
[null,"Sérstök útborgun séreignarsparnaðar",{"$nulls":8},20970822646,15856569668,22666313685,13663289249,8146324480,12598333253,1752562635,34381390,-1718181245,-0.98038221897843891,{"$nulls":8},39184,29221,24602,16996,12087,15222,1467,38,-1429,-0.97409679618268574]
[null,"Aðrar tekjur",2102840174,2473761247,3004934108,3552293705,3481077421,4565256978,6067879912,5487506487,6619876867,6701185415,7219406957,8091109353,8275229827,9103930191,10101446744,10208849544,107402800,1.0632417585510145E-2,16488,19248,25677,29997,34745,36664,37083,42109,44364,47689,48602,53743,55543,59361,62671,63031,360,5.7442836399610453E-3]
[null,"Husaleigubætur, aðstoð og styrkir",1307929147,905097626,1013964427,1016221052,970960529,1023730655,979901138,1205480125,1819916772,2387560476,2745545223,3106034632,3555834782,3699845826,3412029560,2628918033,-783111527,-0.22951487178792207,8678,4408,4694,4022,3413,3478,3090,3639,4278,5158,5495,5436,5742,5518,4862,3865,-997,-0.20505964623611683]
[null,"Atvinnuleysisbætur",1148446376,2299472737,3317185565,3458316532,2417090516,1824904570,1745243964,3699095431,20520107686,19372976202,18727082673,16115665813,12348366725,10713494701,8770897942,7780334303,-990563639,-0.1129375402097228,7293,10298,12759,11380,8363,5809,4560,10370,27638,25118,22352,19896,15607,13459,10864,9722,-1142,-0.10511782032400585]
[null,"Styrkir vegna náms og vísindstarfa o.fl.",459567254,573819815,707495252,857835444,945748442,1090435064,1264478051,1344862384,1468953579,1375711700,1746586057,1878363454,1966149819,2351467313,2549154070,2912777764,363623694,0.1426448476690152,8003,10382,13141,15454,16630,18179,18694,18375,20552,16414,19631,22285,22070,24145,25468,26496,1028,4.0364378828333658E-2]
[null,"Tekjur erlendis frá",118343795,100002239,128883290,121661098,141345490,224196132,228007375,338016907,606798081,490308892,507859882,500680903,583564323,483184196,356471419,512316511,155845092,0.43718818310087304,121,108,114,103,150,177,204,218,265,247,248,227,275,231,247,345,98,0.39676113360323884]
[null,"Tekjur látins maka",{"$nulls":5},0,0,43334337,4922336,7439040,160000,4907,183638,1407258,1015988,529195,-486793,-0.47913262755071906,{"$nulls":5},0,0,17,5,7,1,1,4,5,7,6,-1,-0.1428571428571429]
[null,"Bakfærður frádráttur v/hlutabréfakaupa",38440715,41714651,27190054,19102140,17104844,2197665,2418923,0,0,0,0,0,{"$nulls":4},0,{"$error":"#DIV/0!"},344,375,236,150,55,18,1,0,0,0,0,{"$nulls":5},0,{"$error":"#DIV/0!"}]
[null,"Samtals:",421317753266,452697391545,482318641069,514250907894,573667871848,647879208082,735644595804,804899919710,827075143633,828317032792,893206412250,949424149502,1011235057388,1085745957379,1173615633822,1295829076233,122213442411,0.10413412951308376,197336,199865,204113,204738,208805,213685,218666,225123,226946,227259,225933,229351,232115,236197,238845,242728,3883,1.6257405430299965E-2]
[]
[null,"Hreinar tekjur af atvinnurekstri",8811831926,5889750844,5600372546,5637368711,6335308701,7064204283,7648365108,6989799137,6641852342,6408532684,7566800402,8535331084,9156540379,10105198055,11153996218,12479816963,{"$f":"+R29-Q29","v":1325820745},{"$f":"+R29/Q29-1","v":0.118865088268582},15630,14183,13802,13171,13415,13243,12927,12893,12467,12435,13098,13933,14228,14783,14809,14866,{"$f":"+AJ29-AI29","v":57},{"$f":"+AJ29/AI29-1","v":3.8490107367141757E-3}]
[]
[null,"Áætlun"]
[null,"Áætlaður tekjuskattstofn viðbót",31076941644,32148032894,26240277766,39087603345,39061434893,44630377002,51624788722,45984064558,34418629521,33222293597,35612510768,32244904991,30121709397,32494439121,33584182096,44298157557,{"$f":"+R32-Q32","v":10713975461},{"$f":"+R32/Q32-1","v":0.31901850193564996},13123,11777,10225,13586,13626,14490,16231,12615,8992,10190,11608,10239,8318,8658,8506,10728,{"$f":"+AJ32-AI32","v":2222},{"$f":"+AJ32/AI32-1","v":0.26122736891605935}]
[null,"Áætlað álag á tekjuskattstofn",2275535820,2636255795,2242636475,3144873656,2924424115,3252670109,3526244942,3269302044,2778906565,2741978348,2556442478,2391428492,2253234189,2392504180,2485678658,3061034956,{"$f":"+R33-Q33","v":575356298},{"$f":"+R33/Q33-1","v":0.23146849499159994},12293,11588,9348,12708,12634,14443,16206,12553,8947,10184,11611,9341,7890,8035,8051,10130,{"$f":"+AJ33-AI33","v":2079},{"$f":"+AJ33/AI33-1","v":0.25822879145447764}]
[null,"Samtals:",33352477464,34784288689,28482914241,42232477001,41985859008,47883047111,55151033664,49253366602,37197536086,35964271945,38168953246,34636333483,32374943586,{"$f":"SUM(P32:P33)","v":34886943301},36069860754,47359192513,{"$f":"+R34-Q34","v":11289331759},{"$f":"+R34/Q34-1","v":0.31298517718142449},13123,11779,10225,13587,13637,14499,16233,12619,9071,10190,11614,10240,8318,8658,8506,10728,{"$f":"+AJ34-AI34","v":2222},{"$f":"+AJ34/AI34-1","v":0.26122736891605935}]
[]
[null,"Frádráttur frá launum o.fl. "]
[null,"Kostnaður á móti ökutækjastyrk",3395262452,3655063196,3724390837,3668928868,3953301599,4238880495,4669107458,5510809427,5478410348,5746679172,6366287215,6878581867,7202646749,7119339846,7375293298,7570602084,{"$f":"+R37-Q37","v":195308786},{"$f":"+R37/Q37-1","v":2.6481494105863312E-2},26640,27220,27829,27996,29115,30641,32004,32207,29272,30799,31573,32204,32921,32347,33532,34441,{"$f":"+AJ37-AI37","v":909},{"$f":"+AJ37/AI37-1","v":2.7108433734939652E-2}]
[null,"Frádráttur vegna dagpeninga",4941776175,4954614078,5105566080,5482795592,5683952253,6390448086,6398546590,7826689746,7915503282,8714751805,9574625201,10448130047,11033828934,10639465501,11762789488,12295236948,{"$f":"+R38-Q38","v":532447460},{"$f":"+R38/Q38-1","v":4.5265407541568603E-2},20698,20262,21087,21504,22599,23459,24740,26577,20007,21361,23138,24360,24892,25469,26227,28301,{"$f":"+AJ38-AI38","v":2074},{"$f":"+AJ38/AI38-1","v":7.9078811911388991E-2}]
[null,"Frádregið iðgjald í lífeyrissjóð",13512899600,14618639815,15560402754,16535051632,18561794910,21306345916,24054351792,26379175951,25543081349,25987250581,27708070586,29609452122,31592804433,33735108478,37089335208,41153907731,{"$f":"+R39-Q39","v":4064572523},{"$f":"+R39/Q39-1","v":0.10958871331086284},160533,162619,165752,166060,170010,173687,178101,182862,182585,181927,180473,182789,183827,186766,188330,192016,{"$f":"+AJ39-AI39","v":3686},{"$f":"+AJ39/AI39-1","v":1.9572027823501204E-2}]
[null,"Frádregið iðgjald í lífeyrissjóð, 4%",4260688142,5799575156,6799653367,7626050331,9520760800,11189195136,12940525737,14230030288,12682393396,12822866016,13679277374,8902849114,9618026697,14614089134,20930660076,23586671550,{"$f":"+R40-Q40","v":2656011474},{"$f":"+R40/Q40-1","v":0.12689573402634813},59901,70566,77107,83400,94752,98995,102847,104915,95497,89462,89101,109406,111897,120544,103825,108021,{"$f":"+AJ40-AI40","v":4196},{"$f":"+AJ40/AI40-1","v":4.0414158439682213E-2}]
[null,"Fjárfesting í atvinnurekstri",823026448,606224561,0,0,0,0,0,0,{"$nulls":10},7793,5518,0,0,0,0,0,0]
[null,"Frádráttur vegna náms og vísindastyrkja",298385031,389571594,457133328,566005740,622435643,699653248,800119776,830898491,837085050,882266165,1173795945,1218008229,1269802867,1461738268,1594360411,1822934586,{"$f":"+R42-Q42","v":228574175},{"$f":"+R42/Q42-1","v":0.14336418128736383},5683,7328,8962,10553,10981,11552,11835,11010,10861,9697,11460,12763,12596,13371,13834,14607,{"$f":"+AJ42-AI42","v":773},{"$f":"+AJ42/AI42-1","v":5.5876825213242665E-2}]
[null,"Frádráttur vegna annarra styrkja",145282654,213573507,301429334,310955182,300671321,408788659,483686083,523784133,492513786,778849173,936519228,1394260981,1538191482,1717259491,2000348679,2177201572,{"$f":"+R43-Q43","v":176852893},{"$f":"+R43/Q43-1","v":8.8411032964718528E-2},1974,4396,7373,6926,5503,4849,5355,5455,4796,9697,11722,24806,30379,34727,37272,38338,{"$f":"+AJ43-AI43","v":1066},{"$f":"+AJ43/AI43-1","v":2.8600558059669545E-2}]
[null,"Frádráttur vegna viðhalds fasteigna",{"$nulls":9},1588224047,1437130729,{"$nulls":16},18116,18737]
[null,"Samtals:",27377320502,30237261907,31948575700,34189787345,38642916526,44233311540,49629743549,55301388036,52948987211,{"$f":"SUM(L37:L44)","v":56520886959},60875706278,58451282360,62255301162,{"$f":"SUM(P37:P43)","v":69287000718},80752787160,88624569146,{"$f":"+R45-Q45","v":7871781986},{"$f":"+R45/Q45-1","v":9.748000363632281E-2},162313,164243,166796,167138,170915,174723,179232,184103,183746,187876,187022,184127,185285,188436,189928,193712,{"$f":"+AJ45-AI45","v":3784},{"$f":"+AJ45/AI45-1","v":1.9923339370709003E-2}]
[]
[null,"Lækkun skv. 66. gr.",1647464695,1899391441,1112823515,1112234606,1077980911,1078611871,1122451809,1430380936,1651664462,1743320270,1977601131,2394743909,2454852401,2422066327,2159484221,2161234253,{"$f":"+R47-Q47","v":1750032},{"$f":"+R47/Q47-1","v":8.1039351109013502E-4},10286,11449,11262,10875,10144,9346,8763,9980,11306,11267,12455,15872,15385,14715,13197,12375,{"$f":"+AJ47-AI47","v":-822},{"$f":"+AJ47/AI47-1","v":-6.2286883382586922E-2}]
[]
[null,"Tekjuskatts- og útsvarsstofn",434464591154,461242906646,483343616865,526821953864,582278407912,657518919269,747986323039,804419080005,816320952663,812448300864,876103706463,931758035628,988071679591,1059042098081,1137936284437,1264895469813,{"$f":"+R49-Q49","v":126959185376},{"$f":"+R49/Q49-1","v":0.11156967847177279},210500,211666,214371,218364,222486,228191,234927,237686,235976,237450,237586,239631,240439,244869,247374,253488,{"$f":"+AJ49-AI49","v":6114},{"$f":"+AJ49/AI49-1","v":2.4715612796817776E-2}]
[null,"Neikvæður",7313695,8128926,3088224,3222209,10265792,1230465,8126407,7763528,7072275,22318970,14847974,8247828,15291801,-13066391,-9065024,-13187503,{"$f":"+R50-Q50","v":-4122479},{"$f":"+R50/Q50-1","v":0.45476757700806969},51,47,23,22,25,28,36,50,39,167,150,48,71,61,38,58,{"$f":"+AJ50-AI50","v":20},{"$f":"+AJ50/AI50-1","v":0.52631578947368429}]
[]
[null,"Fjármagnstekjur",41256839547,45527528760,63836513699,74597413502,119979734134,159645146170,244246065236,194443128744,139270902092,{"$f":"+'[1]Fjármagnstekjur 02-10'!L30","v":66288549730},59090628448,64828515375,78521006241,90538845029,95333135860,117042399135,{"$f":"+R52-Q52","v":21709263275},{"$f":"+R52/Q52-1","v":0.22772001654158114},76128,74436,76924,77080,84680,93078,98738,184626,182699,46768,39066,41675,44990,38780,39191,42964,{"$f":"+AJ52-AI52","v":3773},{"$f":"+AJ52/AI52-1","v":9.6272103289020361E-2}]
[]
[null,"Skattskyldar tekjur samtals",{"$f":"+C49+C52","v":475721430701},506770435406,547180130564,601419367366,702258142046,817164065439,992232388275,{"$f":"+J52+J49","v":998862208749},955591854755,878736850594,935194334911,996586551003,1066592685832,1149580943110,1233269420297,1381937868948,{"$f":"+R54-Q54","v":148668448651},{"$f":"+R54/Q54-1","v":0.12054823236855827}]
[null,"Fjöldi framteljenda á grunnskrá",{"$nulls":18},224914,226462,229665,234437,241344,253911,264766,267494,261436,{"$f":"245424+15340","v":260764},{"$f":"244720+17044","v":261764},264193,268451,271806,277606,286728,{"$f":"+AJ55-AI55","v":9122},{"$f":"+AJ55/AI55-1","v":3.2859520327370495E-2}]

{"sheet":"Fjármagnstekjur 02-17","index":2,"n_rows":33,"n_cols":38,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,18,4,19],[4,36,4,37],[32,1,32,37],[4,25,4,35],[4,7,4,17]]}
[]
[]
[null,"Framtöl einstaklinga 2012 til  2017"]
[]
[null,"Álagningarár",{"$nulls":5},"Fjármagnstekjur",{"$nulls":10},"Breyting '16-'17",{"$nulls":6},"Fjöldi",{"$nulls":10},"Breyting '16-'17"]
[null,"Upphæðir í milljónum króna",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Milljónir lr.","%",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Fjöldi","%"]
[]
[null,"Arður og vextir af stofnsjóðsinneign"]
[null,"Arður af hlutabréfum",7111342427,8051670553,11517763715,14449774196,24652412014,34331380730,41820282546,48855678942,34677896714,11809026518,12328099730,15415813972,17771433441,28191663692,33261370373,42125478285,{"$f":"+R9-Q9","v":8864107912},{"$f":"+R9/Q9-1","v":0.26649857815826672},38327,35535,36458,36830,40912,43359,42631,37317,5725,5408,6884,9895,12350,13007,13757,14430,{"$f":"+AJ9-AI9","v":673},{"$f":"+AJ9/AI9-1","v":4.8920549538416847E-2}]
[null,"Arður af erlendum hlutabréfum",327847478,454538107,897361782,1409659247,1350267057,3112261408,2130037985,3564052826,6524158691,339541089,657084883,1310530903,1412936975,1274248258,1518300413,1193546763,{"$f":"+R10-Q10","v":-324753650},{"$f":"+R10/Q10-1","v":-0.21389288128975825},300,315,387,493,492,531,580,891,256,166,241,205,283,252,288,286,{"$f":"+AJ10-AI10","v":-2},{"$f":"+AJ10/AI10-1","v":-6.9444444444444198E-3}]
[null,"Samtals:",7122803431,{"$f":"SUM(D9:D10)","v":8506208660},{"$f":"SUM(E9:E10)","v":12415125497},{"$f":"SUM(F9:F10)","v":15859433443},{"$f":"SUM(G9:G10)","v":26002679071},{"$f":"SUM(H9:H10)","v":37443642138},43950320531,{"$f":"SUM(J9:J10)","v":52419731768},41202055405,12148567607,12985184613,16726344875,19184370416,{"$f":"SUM(P9:P10)","v":29465911950},{"$f":"SUM(Q9:Q10)","v":34779670786},{"$f":"SUM(R9:R10)","v":43319025048},{"$f":"+R11-Q11","v":8539354262},{"$f":"+R11/Q11-1","v":0.2455271734612674},"*","*","*","*","*","*","*","*"]
[]
[null,"Vaxtatekjur"]
[null,"Vextir af innstæðum barna",69273229,49470554,57368948,65071635,84823929,116619231,156946970,2246155094,1897721108,865195484,1010416533,858856764,763846330,438183547,570612629,605260893,{"$f":"+R14-Q14","v":34648264},{"$f":"+R14/Q14-1","v":6.0721165706972169E-2},4040,3877,3856,3666,3821,3441,3285,35879,35549,34722,35900,35510,35378,35087,35492,35075,{"$f":"+AJ14-AI14","v":-417},{"$f":"+AJ14/AI14-1","v":-1.1749126563732726E-2}]
[null,"Vextir af innstæðum í bönkum",10649460695,8137034101,7347196670,8658134387,11153913504,18283218611,24979340844,74196943331,66838275619,27817346723,18087682188,17754649750,17328753474,14487857670,14947087449,18053553603,3106466154,0.20783086769240988,52929,53071,53888,55360,60663,67214,72434,168989,171247,171769,169602,172787,175216,178792,181138,184225,3087,1.7042255076240131E-2]
[null,"Vextir af innlendum og erlendum verðbréfum",null,{"$f":"+D17+D18+D19","v":5008629269},{"$f":"+E17+E18+E19","v":6713189068},{"$f":"+F17+F18+F19","v":10585355837},12754285885,16760340344,19509890239,32978983169,10009479663,11799525281,11173419810,11803566234,12994480223,10904154896,11985314162,11520343967,-464970195,-3.8794994333499422E-2,null,"-","-","-",13207,15810,19052,15985,11051,41970,52807,46014,44661,47467,42986,53296,10310,0.23984553110314977]
[null,"Vextir af útistandandi skuldir/verðbr.",2550559364,2806105117,3932974439,6423505724,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"},6745,5088,6841,6084,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"}]
[null,"Vextir af skattfrjálsum verðbréfum",1914215832,2190042104,2768947764,4149469745,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"},6642,7756,8544,8152,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"}]
[null,"Vextir af stofnsjóðsinneign",11461004,12482048,11266865,12380368,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"},2361,1879,2051,1835,"-","-","-","-","-","-",{"$nulls":6},0,{"$error":"#DIV/0!"}]
[null,"Samtals:",15183509120,{"$f":"SUM(D14:D19)","v":18203763193},{"$f":"+E14+E15+E16","v":14117754686},{"$f":"+F14+F15+F16","v":19308561859},{"$f":"+G14+G15+G16","v":23993023318},{"$f":"SUM(H14:H19)","v":35160178186},44646178053,{"$f":"SUM(J14:J19)","v":109422081594},78745476390,40482067488,30271518531,30417072748,31087080027,{"$f":"SUM(P14:P16)","v":25830196113},{"$f":"SUM(Q14:Q16)","v":27503014240},{"$f":"SUM(R14:R16)","v":30179158463},2676144223,9.7303670050385094E-2,"*","*","*","*","*","*","*","*"]
[]
[null,"Leigutekjur",1825214438,2101955883,2555435681,2724707972,3069543762,3519711524,4337718246,5358441997,{"$f":"3284597003+2799314843","v":6083911846},{"$f":"5915102838+605090214","v":6520193052},{"$f":"6997703859+568141724","v":7565845583},9129892208,8983951156,8887468542,9779417351,11179608537,{"$f":"+R22-Q22","v":1400191186},{"$f":"+R22/Q22-1","v":0.14317736279624294},4837,5128,5621,5694,5643,5944,6464,7061,6491,6963,7797,7553,7889,7095,7134,7283,{"$f":"+AJ22-AI22","v":149},{"$f":"+AJ22/AI22-1","v":2.0885898514157564E-2}]
[]
[null,"Söluhagnaður"]
[null,"Hagnaður af sölu hlutabréfa",16004607322,21526028927,32737409626,34854337638,62763705013,76641946749,142465489502,23147679495,10755311962,5409467531,6219485603,7052326829,17504282248,24582109155,20786313517,28737510920,{"$f":"+R25-Q25","v":7951197403},{"$f":"+R25/Q25-1","v":0.38252080613030048},4503,5401,8855,11434,9079,9717,11512,4985,1347,823,990,1737,3514,3057,3551,3682,{"$f":"+AJ25-AI25","v":131},{"$f":"+AJ25/AI25-1","v":3.6891016615038019E-2}]
[null,"Annar söluhagnaður",1120705236,592280920,2010788209,1850372590,4150782970,6879667573,8846358904,4095193890,2484146489,1728254052,2048594118,1502878715,1688761598,1773159269,2484719966,3627096167,{"$f":"+R26-Q26","v":1142376201},{"$f":"+R26/Q26-1","v":0.45976054309212233},554,632,775,910,1122,1286,1375,913,670,467,374,442,435,537,642,742,{"$f":"+AJ26-AI26","v":100},{"$f":"+AJ26/AI26-1","v":0.15576323987538943}]
[null,"Samtals:",17125312558,{"$f":"SUM(D25:D26)","v":22118309847},34748197835,36704710228,66914487983,83521614322,151311848406,{"$f":"SUM(J25:J26)","v":27242873385},13239458451,7137721583,8268079721,8555205544,19193043846,{"$f":"SUM(P25:P26)","v":26355268424},{"$f":"SUM(Q25:Q26)","v":23271033483},{"$f":"SUM(R25:R26)","v":32364607087},{"$f":"+R27-Q27","v":9093573604},{"$f":"+R27/Q27-1","v":0.39076793089757089},"*","*","*","*","*","*","*","*"]
[]
[null,"Fjármagnstekjur samtals",{"$f":"+C27+C22+C20+C11","v":41256839547},{"$f":"+D27+D22+D20+D11","v":50930237583},63836513699,74597413502,119979734134,159645146170,244246065236,194443128744,139270902092,66288549730,59090628448,64828515375,78448445445,90538845029,95333135860,117042399135,{"$f":"+R29-Q29","v":21709263275},{"$f":"+R29/Q29-1","v":0.22772001654158114}]
[null,"Greiðendur fjármagnstekjuskatts",{"$nulls":18},76128,74436,76924,77080,84680,93078,98738,184626,182699,46768,39066,41675,44990,38780,39191,42964,{"$f":"+AJ30-AI30","v":3773},{"$f":"+AJ30/AI30-1","v":9.6272103289020361E-2}]
[]
[]
[null,"*Fjármagnstekjur eru taldar fram af því hjóna sem hefur hærri tekjur og því vísa tölur um fjölda framteljenda með fjármagnstekjur til fjölda fjölskyldna en ekki einstaklinga."]

{"sheet":"Álagning 02-17","index":3,"n_rows":45,"n_cols":38,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,18,3,19],[3,36,3,37],[3,6,3,17],[3,24,3,35]]}
[]
[null,"Opinber gjöld einstaklinga 2012 til 2017"]
[]
[null,"Álagningarár",{"$nulls":4},"Álögð gjöld",{"$nulls":11},"Breyting '16-'17",{"$nulls":5},"Fjöldi gjaldenda",{"$nulls":11},"Breytingar '16-'17"]
[null,"(Í milljónum króna)",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Milljónir","%",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,"Fjöldi","%"]
[null,"Almennur tekjuskattur ",52070451.049999997,55206962.575000003,58406127.993000001,67124905.136999995,72608449.188999996,81888604.885000005,86372248.193000004,92775586.841999993,87864209.003999993,91157008.022,97428629.846000001,104277624.648,112657436.271,117498850.54000001,134326897.963,152251532.697,{"$f":"+R6-Q6","v":17924634.733999997},{"$f":"+R6/Q6-1","v":0.13344039805741126},142209,142975,148466,157687,163450,175399,178270,179521,158603,151290,156018,158455,163862,169240,181639,199636,{"$f":"+AJ6-AI6","v":17997},{"$f":"+AJ6/AI6-1","v":9.9081144467873195E-2}]
[null,"Sérstakur tekjuskattur",1421350.18,1772627.9169999999,1357793.2120000001,1411273.32,1023391.339,0,0,0,0,0,0,{"$nulls":5},0,{"$error":"#DIV/0!"},13300,14589,14986,17456,23931,0,0,0,0,0,0,0,{"$nulls":4},{"$f":"+AJ7-AI7","v":0},"*"]
[null,"Fjármagnstekjuskattur",4143682.8280000002,4581201.5250000004,6441675.6399999997,7583406.466,12197665.513,16333666.521,25254515.668000001,19740812.125,15704248.786,10127564.5,10270584.372,11695567.034,14466043.828,16821695.767999999,17937397.787,22382569.491999999,4445171.7049999982,0.24781586257855115,76128,74436,76924,77080,84680,93078,98738,184626,182699,46768,39066,41675,44990,38780,39191,42964,{"$f":"+AJ8-AI8","v":3773},{"$f":"+AJ8/AI8-1","v":9.6272103289020361E-2}]
[null,"Tekjuskattar til ríkissjóðs alls",57635754.057999998,61560792.016999997,{"$f":"+E6+E7+E8","v":66205596.844999999},76119584.922999993,85829506.040999994,98222271.406000003,111626763.861,112516398.96699999,103568457.78999999,101284572.522,107699214.21799999,115973191.682,127123480.09899999,134320546.308,152264295.75,174634102.18900001,22369806.43900001,0.14691432636137236,"*","*","*","*","*","*","*","*","*"]
[null,"Útsvar",56046146.754000001,59994776.945,63042777.957000002,69047583.040999994,77706922.729000002,87308069.272885904,101944284.589,108745239.29099999,110199992.98199999,109715457.23,130521607.892,139242852.602,147999254.42500001,159048821.68399999,172183684.08199999,192710732.41100001,20527048.329000026,0.1192159898218017,217442,218163,221814,226896,234171,244883,255777,257020,250070,249771,251018,253606,256689,260708,265698,276097,{"$f":"+AJ10-AI10","v":10399},{"$f":"+AJ10/AI10-1","v":3.9138420311782607E-2}]
[null,"Tekjuskattar alls",113681904.656,121555568.962,{"$f":"+E9+E10","v":129248374.802},145167167.96399999,163536428.76999998,185530340.67888591,213571048.44999999,221261638.25799999,213768450.77199998,211000029.752,238220822.11000001,255216044.28399998,275122734.52399999,293369367.99199998,324447979.83200002,367344834.60000002,42896854.768000007,0.13221489247740759,"*","*","*","*","*","*","*","*","*"]
[]
[null,"Almennur eignarskattur",3424740.2149999999,1815144.0260000001,2176123.9160000002,2833965.128,0,0,0,0,0,0,{"$nulls":6},{"$f":"+R13-Q13","v":0},{"$f":"+R13/Q13-1","v":{"$error":"#DIV/0!"}},62976,65173,69495,75588,0,0,0,0,0,{"$nulls":7},{"$f":"+AJ13-AI13","v":0},"*"]
[null,"Sérstakur eignarskattur",368177.56300000002,0,0,0,0,0,0,0,{"$nulls":8},{"$f":"+R14-Q14","v":0},{"$f":"+R14/Q14-1","v":{"$error":"#DIV/0!"}},29882,0,0,0,0,0,0,0,{"$nulls":8},{"$f":"+AJ14-AI14","v":0},"*"]
[null,"Auðlegðarskattur",{"$nulls":8},3816510.372,4802056.676,5599689.2659999998,5581141.182,6163996.0609999998,{"$nulls":13},3817,4772,5212,5980,6534]
[null,"Viðbótarauðlegðarskattur",0,0,0,0,0,0,0,0,0,1757633.892,2432393.463,3504066.2919999999,4739733.1270000003,{"$nulls":14},3388,4134,4988,5735]
[null,"Eignarskattar alls",{"$f":"SUM(C13:C16)","v":3792917.7779999999},{"$f":"SUM(D13:D16)","v":1815144.0260000001},2176123.9160000002,2833965.128,0,0,0,0,3816510.372,6559690.568,{"$f":"SUM(M15:M16)","v":8032082.7290000003},9085207.4739999995,10903729.188000001,{"$nulls":5},"*","*","*","*","*","*","*","*",3817,{"$f":"+AD15","v":4772}]
[]
[null,"Gjald í framkvsj. aldr.",760756.277,857300.00300000003,895059.52,950809.55200000003,1036650.15,1144349.121,1317833.7960000001,1429014.9180000001,1516158,1485506.4,1661730.05,1757455.1769999999,1838708.5419999999,1923941.9280000001,2045628.2879999999,2253046.622,{"$f":"+R19-Q19","v":207418.33400000003},{"$f":"+R19/Q19-1","v":0.10139590619505556},157639,157593,160520,165704,170642,181259,185532,189698,180495,176846,180979,182993,185522,189387,195492,205647,{"$f":"+AJ19-AI19","v":10155},{"$f":"+AJ19/AI19-1","v":5.1945859677122286E-2}]
[null,"Útvarpsgjald",null,null,null,0,0,0,0,3222230.8169999998,3103894.8,3166205.7,3402348.8,3437711.6009999998,3596643.6,3368400.801,3203182.4,3452416.8,{"$f":"+R20-Q20","v":249234.39999999991},{"$f":"+R20/Q20-1","v":7.7808369576456204E-2},{"$nulls":5},0,0,187340,180459,176853,180976,182858,185394,189237,195316,205501,{"$f":"+AJ20-AI20","v":10185},{"$f":"+AJ20/AI20-1","v":5.2146265538921543E-2}]
[null,"Önnur gjöld**",450265.141,439255.49099999998,346549.761,352752.98200000002,377612.97399999999,264307.071,269714.5,330010.58399999997,319719.82199999999,303874.75900000002,348418.93099999998,369914.29499999998,367385.995,376041.99,395909.14600000001,396387.29800000001,{"$f":"+R21-Q21","v":478.15200000000186},{"$f":"+R21/Q21-1","v":1.2077316344694111E-3},"*","*","*","*","*","*","*","*","*"]
[]
[null,"Tryggingagjald",1626475.2579999999,1375863.6980000001,1360737.243,1364351.3729999999,1627039.1429999999,1556719.023,1500759.929,1453052.4369999999,1660079.787,2057145.129,2250496.8939999999,2150266.105,2413559.7030000002,2290088.9040000001,2402271.469,2416846.213,{"$f":"+R23-Q23","v":14574.743999999948},{"$f":"+R23/Q23-1","v":6.0670678514394005E-3},24159,21897,{"$f":"13931+6658","v":20589},{"$f":"13611+6245","v":19856},22109,19945,19418,19266,20663,18115,19230,19225,21489,19477,19393,19031,{"$f":"+AJ23-AI23","v":-362},{"$f":"+AJ23/AI23-1","v":-1.8666529160006218E-2}]
[]
[null,"Samtals gjöld á einstaklinga",120312045.266,{"$f":"+D11+D17+D19+D21+D23","v":126043132.17999999},134026845.242,150669046.99899995,166577731.037,188495715.89388591,216659356.67499998,{"$f":"+J11+J17+J19+J21+J23+J20","v":227695947.014},224184813.553,224572452.308,253915899.51400003,272016598.93599999,294242761.55200005,301327841.61499995,332494971.13499999,375863531.53299999,{"$f":"+R25-Q25","v":43368560.398000002},{"$f":"+R25/Q25-1","v":0.13043373332822972},"*","*","*","*","*","*","*","*","*"]
[null,"-bætur sbr. neðangreint",9198438.3059999999,{"$f":"+D34","v":10374824.056},10307034.166000001,10209813.988,10482947.302999999,12728229.822999999,15457168.710999999,{"$f":"+J34","v":19632408.901000001},21293593.479999997,26287425.162,22042348.754999999,18845680.876000002,17515311.212000001,16989565.078000002,14495486.116,13572433.150000002,{"$f":"+R26-Q26","v":-923052.96599999815},{"$f":"+R26/Q26-1","v":-6.3678648553989525E-2},"*","*","*","*","*","*","*","*","*"]
[null,"Samtals gjöld - bætur",111113606.96000001,{"$f":"+D25-D26","v":115668308.124},123719811.07600001,140459233.01099995,156094783.734,175767486.0708859,201202187.96399999,{"$f":"+J25-J26","v":208063538.11300001},202891220.07300001,198285027.146,231873550.75900003,253170918.06,276727450.34000003,284338276.53699994,317999485.01899999,362291098.38300002,{"$f":"+R27-Q27","v":44291613.364000022},{"$f":"+R27/Q27-1","v":0.13928202858993211},"*","*","*","*","*","*","*","*","*"]
[]
[null,"Bætur:**"]
[null,"Barnabætur",4464839.0520000001,5001873.7759999996,5132619.8990000002,5035355.6109999996,5993405.4570000004,7438442,8382837.4699999997,9615939.2249999996,9950822.1099999994,7992338.3859999999,7457341.8480000002,10117762.016000001,9517893.9480000008,10003232.59,9305545.818,9256088.7440000009,{"$f":"+R30-Q30","v":-49457.073999999091},{"$f":"+R30/Q30-1","v":-5.3147956033199328E-3},51844,55123,55412,53871,55481,63691,66542,69129,69827,55991,51762,56693,53525,48416,44829,43546,{"$f":"+AJ30-AI30","v":-1283},{"$f":"+AJ30/AI30-1","v":-2.8619866604207123E-2}]
[null,"Vaxtabætur",4733599.2539999997,5372950.2800000003,5174414.267,5174458.3770000003,4489541.8459999999,5289787.8229999999,6652968.7410000004,10016469.676000001,11342771.369999999,12018590.559,8844694.9309999999,8727918.8599999994,7997417.2640000004,6986332.4879999999,5189940.2980000004,4316344.4060000004,{"$f":"+R31-Q31","v":-873595.89199999999},{"$f":"+R31/Q31-1","v":-0.16832484418686855},53200,56158,57888,53983,43902,49687,58259,64900,69582,56644,46415,44876,41933,37754,29710,26107,{"$f":"+AJ31-AI31","v":-3603},{"$f":"+AJ31/AI31-1","v":-0.12127229888926283}]
[null,"Uppbót á eftirlaun",null,null,0,0,0,0,421362.5,0,0,0,0,0,{"$nulls":4},{"$f":"+R32-Q32","v":0},{"$f":"+R32/Q32-1","v":{"$error":"#DIV/0!"}},{"$nulls":5},{"$f":"+Y32-X32","v":0},0,0,0,0,0,{"$nulls":5},{"$f":"+AJ32-AI32","v":0},{"$f":"+AK32-AI32","v":0}]
[null,"Sérstök niðurgreiðsla vaxta",{"$nulls":5},0,0,0,0,6276496.2170000002,5740311.9759999998,{"$nulls":12},{"$f":"+Y33-X33","v":0},{"$f":"+Z33-Y33","v":0},{"$f":"+AA33-Z33","v":0},{"$f":"+AB33-AA33","v":0},102652,97301]
[null,"Samtals bætur",{"$f":"+C30+C31+C32","v":9198438.3059999999},{"$f":"+D30+D31+D32","v":10374824.056},10307034.166000001,10209813.988,10482947.302999999,12728229.822999999,15457168.710999999,{"$f":"+J30+J31+J32","v":19632408.901000001},{"$f":"+K30+K31+K32","v":21293593.479999997},{"$f":"+L30+L31+L32+L33","v":26287425.162},22042348.754999999,18845680.876000002,17515311.212000001,16989565.078000002,14495486.116,13572433.150000002,{"$f":"+R34-Q34","v":-923052.96599999815},{"$f":"+R34/Q34-1","v":-6.3678648553989525E-2},"*","*","*","*","*","*","*","*","*"]
[]
[null,"Skattaívilnanir:"]
[null,"Sjómannaafsláttur, dagar, þús",1765.569,1796.088,1738.1079999999999,1698.123,1554.549,1411.519,1342.7090000000001,1277.8400000000001,1326.2809999999999,1315.8679999999999,1377.1489999999999,1378.434,1317.6489999999999,{"$nulls":5},"*","*","*","*","*","*","*","*","*"]
[null,"Sjómannaafsláttur",1208916.358,1267437.7220000001,1254288.9269999999,1255962.5789999999,1185426.237,1102038.409,1109377.142,1104656.93,1296866.8119999999,1285.7128769999999,984.65842899999996,652.41714999999999,310.70963699999999,{"$nulls":5},7702,7464,7119,7059,6743,6255,5997,5736,5720,5771,5889,5811,5580]
[null,"Frádráttur v. fjárfestingar í hlutabr.",823026.44799999997,636224.56099999999,0,0,0,0,0,0,0,0,{"$nulls":8},7793,5518,0,0,0,0,0,0,0,0]
[null,"Frádráttur vegna viðhalds fasteigna",{"$nulls":5},0,0,0,0,1588224.047,{"$nulls":13},0,0,0,0,18116]
[]
[null,"Fjöldi á grunnskrá",{"$nulls":18},224914,226462,229665,234437,241344,253911,264766,267494,261436,260764,261764,264193,268451,271806,277606,286728,{"$f":"+AJ42-AI42","v":9122},{"$f":"+AJ42/AI42-1","v":3.2859520327370495E-2}]
[]
[null,"*Önnur gjöld eru slysatryggingagjald vegna heimilisstarfa, iðnaðarmálagjald og búnaðargjald."]
[null,"**Við álagningu opinberra gjalda 2002 var framteljendum sem ekki skiluðu framtali ekki áætlaðar barnabætur og hefur sá háttur verið hafður á síðan"]

{"sheet":"Sheet1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet2","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}