Spreadsheet: 06859f58-8fc5-4b55-ae23-f44bbc5b73c5
Sheet: Sheet1

Pris- og lønudvikling 1988 - 2008 fordelt på løn og priser | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17 | Unnamed: 18 | Unnamed: 19 | Unnamed: 20
Pris og lønudvikling fordelt på priser og løn fra [NAME], pct. | 1988- 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007* | 2008*
A. Sygesikring | 4.099999999999993 | 3 | 3.8 | 2.4 | 1.29999999999999 | 0.09999999999998899 | -0.3 | -0.6000000000000005 | 0.2999999999999892 | 0.2999999999999892 | 0 | 1.69999999999999 | 1.09999999999999 | 1.69999999999999 | -1.1 | 0.2 | 0.7680217980671689 | 0.4382378637080542 | 1.571475887221858 | 2.217540195263285
- 1. [NAME] | 4.099999999999993 | 2.6 | 4.699999999999993 | 4.4 | 2.2 | 1.2 | 2 | 1.899999999999991 | 2.4 | 2.2 | 2.899999999999991 | 2.4 | 3.6 | 2.6 | 2.699999999999991 | 3.699999999999992 | 1.861001225456515 | 1.340725701210892 | 1.571475887221858 | 2.217540195263285
- 2. [NAME]. medicin | 4.2 | 4.2 | 1.09999999999999 | -1.8 | -0.5 | -2 | -4.7 | -5.3 | -3.6 | -3.2 | -5.2 | 0.4999999999999893 | -3.1 | 0.09999999999998899 | -7.7 | -5.3 | -1.092979427389346 | -0.9024878375028373 | 0 | 0
B. Prisudvikling (fødevarer, brændsel etc.) | 5.2 | 3.4 | 2.5 | 2.2 | 1.3 | 2.5 | 1.9 | 1.9 | 1.9 | 1.7 | 2.3 | 3.1 | 2.5 | 2.8 | 1.8 | 1.3 | 1.7679377315824 | 2.455862239394415 | 1.9937561064193 | 2.590096920476064
[NAME], inkl. sygesikring (A + B) | 4.8 | 3.3 | 2.9 | 2.2 | 1.3 | 2 | 1.1 | 1 | 1.3 | 1.7 | 2.2 | 2.6 | 2 | 2.4 | 0.7 | 0.9 | 1.447285820456225 | 1.836488372749504 | 1.810236939968408 | 2.434274453191035
[NAME] | 2.7 | 2.6 | 2.4 | 2.6 | 1.9 | 2.1 | 2 | 3.1 | 2.9 | 3.9 | 3.1 | 2.6 | 3.8 | 2.4 | 3.8 | 3.9 | 2.72 | 4 | 3.26 | 3.25
E. Pris- og lønudvikling, excl. sygesikring (B + D) | 3.4 | 2.8 | 2.4 | 2.499999999999991 | 1.69999999999999 | 2.099999999999991 | 2 | 2.699999999999991 | 2.6 | 3.2 | 2.699999999999991 | 3 | 3.299999999999992 | 2.499999999999991 | 3.099999999999992 | 3.099999999999992 | 2.358582293978258 | 3.387082294936699 | 2.737010206424872 | 2.982238130598281
F. Pris- og lønudvikling, inkl. sygesikring (A + B + D) | 3.499999999999992 | 2.899999999999991 | 2.6 | 2.499999999999991 | 1.69999999999999 | 1.8 | 1.6 | 2.2 | 2.2 | 2.699999999999991 | 2.299999999999991 | 2.8 | 3 | 2.4 | 2.4 | 2.499999999999991 | 2.116868287312109 | 2.946128911236867 | 2.482843620618393 | 2.809538455571598
G. Pris- og lønudvikling, excl. [NAME] (A1 + B + D) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3.257183025428102 | 2.699494358501251 | 3.05469629574127
* skøn pr. 21. juni 2007
PL-faktor - anvendes til at løfte ét år til det efterfølgende års pris og lønniveau
 | 1988- 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007* | 2008*
F.    PL inkl. sygesikring | 1.035 | 1.029 | 1.026 | 1.025 | 1.017 | 1.018 | 1.016 | 1.022 | 1.022 | 1.027 | 1.023 | 1.028 | 1.03 | 1.024 | 1.024 | 1.025 | 1.021168682873121 | 1.029461289112369 | 1.024828436206184 | 1.028095384555716
E.    PL excl. sygesikring | 1.034 | 1.028 | 1.024 | 1.025 | 1.017 | 1.021 | 1.02 | 1.027 | 1.026 | 1.032 | 1.027 | 1.03 | 1.033 | 1.025 | 1.031 | 1.031 | 1.023585822939783 | 1.033870822949367 | 1.027370102064249 | 1.029822381305983
G.   PL excl. medicin (sygesikring) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1.032571830254281 | 1.026994943585013 | 1.030546962957413
A.   Prisudvikling - kun sygesikring | 1.041 | 1.03 | 1.038 | 1.024 | 1.013 | 1.001 | 0.997 | 0.994 | 1.003 | 1.003 | 1 | 1.017 | 1.011 | 1.017 | 0.989 | 1.002 | 1.007680217980672 | 1.00438237863708 | 1.015714758872219 | 1.022175401952633
A1. Prisudvikling - kun lægehjælp | 1.041 | 1.026 | 1.047 | 1.044 | 1.022 | 1.012 | 1.02 | 1.019 | 1.024 | 1.022 | 1.029 | 1.024 | 1.036 | 1.026 | 1.027 | 1.037 | 1.018610012254565 | 1.013407257012109 | 1.015714758872219 | 1.022175401952633
A2. Prisudvikling - kun medicin | 1.042 | 1.042 | 1.011 | 0.982 | 0.995 | 0.98 | 0.953 | 0.947 | 0.964 | 0.968 | 0.948 | 1.005 | 0.969 | 1.001 | 0.923 | 0.947 | 0.9890702057261065 | 0.9909751216249716 | 1 | 1
* skøn pr. 21. juni 2007
PL-faktor - anvendes til at løfte ét år til seneste pris- og lønniveau (p.t. |  |  |  |  | 2008* | )
 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007* | 2008*
F.    PL inkl. sygesikring | 1.574501618839231 | 1.530127909464753 | 1.49135273826974 | 1.454978281238771 | 1.430657110362607 | 1.405360619216706 | 1.383228955921954 | 1.353452990138899 | 1.324317994265067 | 1.289501454980592 | 1.260509731163824 | 1.226176781287766 | 1.190462894454142 | 1.162561420365373 | 1.135313887075559 | 1.107623304463961 | 1.084662429470119 | 1.05362138522503 | 1.028095384555716 | 1
E.    PL excl. sygesikring | 1.656495579962374 | 1.611377023309703 | 1.573610374325881 | 1.535229633488665 | 1.509566994580792 | 1.47851811418295 | 1.449527562924461 | 1.411419243353905 | 1.375652283970668 | 1.332996399196384 | 1.297951703209721 | 1.260147284669633 | 1.219890885449789 | 1.190137449219307 | 1.154352521066253 | 1.119643570384339 | 1.09384435119341 | 1.058008724990375 | 1.029822381305983 | 1
G.   PL excl. medicin (sygesikring) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1.058366520084154 | 1.030546962957413 | 1
A.   Prisudvikling - kun sygesikring | 1.205140127241059 | 1.170038958486466 | 1.127205162318367 | 1.10078629132653 | 1.086659715031126 | 1.085574140890236 | 1.088840662878873 | 1.095413141729248 | 1.092136731534644 | 1.088870121171131 | 1.088870121171131 | 1.07066875238066 | 1.059019537468506 | 1.041317145986732 | 1.052899035375866 | 1.050797440494877 | 1.042788596763971 | 1.038238641919432 | 1.022175401952633 | 1
A1. Prisudvikling - kun lægehjælp | 1.612916722234752 | 1.57204358892276 | 1.501474296965387 | 1.438193771039642 | 1.407234609627831 | 1.390548033229081 | 1.363282385518707 | 1.337862988732784 | 1.30650682493436 | 1.27838241187315 | 1.242354141762051 | 1.213236466564503 | 1.171077670429057 | 1.141401238234948 | 1.111393610744838 | 1.071739258191743 | 1.052158574231548 | 1.038238641919432 | 1.022175401952633 | 1
A2. Prisudvikling - kun medicin | 0.672587194654873 | 0.6454771541793406 | 0.6384541584365389 | 0.6501569841512618 | 0.6534241046746349 | 0.6667592904843211 | 0.6996424873917327 | 0.7387988251232658 | 0.7663888227419771 | 0.7917239904359266 | 0.8351518886454922 | 0.830996904124868 | 0.8575819444013086 | 0.8567252191821266 | 0.9281963371420656 | 0.980143967415064 | 0.9909751216249716 | 1 | 1 | 1
* skøn pr. 21. juni 2007
F.   =  Samlede generelle PL til brug for beregning / fremskrivning af bloktilskud
E.   =   PL til fremskrivning af sygehusudgifter
G.   = PL excl. [NAME] brug for beregning/fremskrivning af budget i økonomiaftale
A1. = PL specifik for lægehjælp til brug for beregning/fremskrivning af udgifter til alment praktiserende læger og speciallæger