{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Mittari","Numerot"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"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":"Mittari","index":0,"n_rows":74,"n_cols":8,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Polttoaineen ostohinta","10…45 €/MWh",null,null,null,null,"Sähkön myyntihinta","0…122 €/MWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Sähkön myyntihinta",{"$f":"Numerot!C19","v":54.9},"(ALV 22%)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tuotto-odotus vuodessa",{"$f":"Numerot!F12","v":15000000}]
[]
[]
[]
[]
[]
[]
[]
["Polttoaineen hintamittari",null,null,"Asteikon alaraja",10,"ALV22%"]
[null,null,null,"Asteikon yläraja",45,"ALV22%"]
[]
[null,"Asteikko",null,"Asteikon alueet","Asteikon otsikot","Viisari","Viisarin ohjaus "]
["Näkymätön osa ympyrästä",180,null,180,{"$f":"G47","v":19.450000000000003},180,27,"%"]
["Ensimmäinen alue",72,null,9,{"$f":"E42","v":10},{"$f":"ABS(ROUNDDOWN((((B46-F48)/100)*G46),0))","v":48},{"$f":"(G46/100)*(E43-E42)+E42","v":19.450000000000003},"ALV22%"]
["Toinen alue",63,null,18,{"$f":"$E$42+0.1*($E$43-$E$42)","v":13.5},1]
["Kolmas alue",45,null,18,{"$f":"$E$42+0.2*($E$43-$E$42)","v":17},{"$f":"360-SUM(F46:F48)","v":131}]
[null,null,null,18,{"$f":"$E$42+0.3*($E$43-$E$42)","v":20.5}]
[null,null,null,18,{"$f":"$E$42+0.4*($E$43-$E$42)","v":24}]
[null,null,null,18,{"$f":"$E$42+0.5*($E$43-$E$42)","v":27.5}]
[null,null,null,18,{"$f":"$E$42+0.6*($E$43-$E$42)","v":31}]
[null,null,null,18,{"$f":"$E$42+0.7*($E$43-$E$42)","v":34.5}]
[null,null,null,18,{"$f":"$E$42+0.8*($E$43-$E$42)","v":38}]
[null,null,null,18,{"$f":"$E$42+0.9*($E$43-$E$42)","v":41.5}]
[null,null,null,9,{"$f":"E43","v":45}]
[]
["Kaukolämmön hintamittari",null,null,"Asteikon alaraja",18.5]
[null,null,null,"Asteikon yläraja",120]
[]
[null,"Asteikko",null,"Asteikon alueet","Asteikon otsikot","Viisari(astetta)","Viisarin ohjaus "]
["Näkymätön osa ympyrästä",180,null,180,{"$f":" G64","v":45.902686111111109},180,34]
["Ensimmäinen alue",53,null,9,{"$f":"E59","v":18.5},{"$f":"ABS(ROUNDDOWN((((F63-F65)/(E60-E59))*(G64-E59)),0))","v":48},{"$f":"Numerot!C18","v":45.902686111111109},"ALV22%"]
["Toinen alue",82,null,18,{"$f":"$E$59+0.1*($E$60-$E$59)","v":28.65},1]
["Kolmas alue",45,{"$f":"SUM(B64:B66)","v":180},18,{"$f":"$E$59+0.2*($E$60-$E$59)","v":38.799999999999997},{"$f":"360-SUM(F63:F65)","v":131}]
[null,null,null,18,{"$f":"$E$59+0.3*($E$60-$E$59)","v":48.95}]
[null,null,null,18,{"$f":"$E$59+0.4*($E$60-$E$59)","v":59.1}]
[null,null,null,18,{"$f":"$E$59+0.5*($E$60-$E$59)","v":69.25}]
[null,null,null,18,{"$f":"$E$59+0.6*($E$60-$E$59)","v":79.400000000000006}]
[null,null,null,18,{"$f":"$E$59+0.7*($E$60-$E$59)","v":89.55}]
[null,null,null,18,{"$f":"$E$59+0.8*($E$60-$E$59)","v":99.7}]
[null,null,null,18,{"$f":"$E$59+0.9*($E$60-$E$59)","v":109.85000000000001}]
[null,null,null,9,{"$f":"E60","v":120}]

{"sheet":"Numerot","index":1,"n_rows":20,"n_cols":19,"rows_kept":20,"cut":false,"hidden":false,"merged":[[8,10,8,11],[2,10,2,11],[3,10,3,11],[4,10,4,11],[5,10,5,11],[6,10,6,11],[7,10,7,11],[15,4,16,4],[14,5,14,7],[15,17,16,17],[15,18,16,18],[15,5,15,7],[15,8,15,10],[15,11,15,13],[15,14,16,14],[15,16,16,16],[15,15,16,15]]}
[]
[]
[null,null,null,"Vuosituotannot",null,"Kauko-\nlämpöä","Vastapaine-\nsähköä","Lauhde-\nsähköä","Yhteensä","Kiinteät kustannukset","Kiinteät kustannukset, €/MWh"]
[null,null,null,"Voimalaitos A",null,600,300,600,{"$f":"SUM(F4:H4)","v":1500},27000000,{"$f":"J4/(I4*1000)","v":18}]
[null,null,null,"Voimalaitos B",null,1200,600,0,{"$f":"SUM(F5:H5)","v":1800},10000000,{"$f":"J5/(I5*1000)","v":5.5555555555555554}]
[null,null,null,null,null,null,null,"Yhteensä",{"$f":"SUM(I4:I5)","v":3300},{"$f":"SUM(J4:J5)","v":37000000}]
[]
[null,null,null,"Kulukerroin",null,1.2,1.25,2.5]
[null,null,null,"Sis.käyttö/häviökerroin",null,1.08,1.1000000000000001,1.1000000000000001]
[]
[]
[null,null,null,"Tuotto-odotus",null,15000000,"vuodessa"]
[]
[]
[]
[null,null,null,null,"Polttoaineen hinta, €/MWh","Kaukolämpö ",null,null,"Vastapainesähkö",null,null,"Lauhdesähkö",null,null,"Bruttotulot, €","Muuttuvat kulut, €","Kate,\n€","Kate,\nVoimalaitos 1+Voimalaitos 2\n€","Kokonaistulos,\ntuotto-odotus \nhuomioitu\n€"]
[null,null,"ALV 22%",null,null,"Myyntihinta, €/MWh","Bruttotulo,\n€","Kulut +\nverkostohäviöt,\n€","Myyntihinta, €/MWh","Bruttotulo,\n€","Kulut +\nverkostohäviöt,\n€","Myyntihinta, €/MWh","Bruttotulo,\n€","Kulut +\nverkostohäviöt,\n€"]
["Kaukolämpö",37.625152550091073,{"$f":"B18*1.22","v":45.902686111111109},{"$f":"$D$4","v":"Voimalaitos A"},{"$f":"Mittari!G47/1.22","v":15.942622950819676},{"$f":"B18","v":37.625152550091073},{"$f":"F18*$F$4*1000","v":22575091.530054644},{"$f":"$F$4*E18*$F$8*$F$9*1000","v":12396983.606557379},{"$f":"B19","v":45},{"$f":"$G$4*I18*1000","v":13500000},{"$f":"$G$4*E18*$G$8*$G$9*1000","v":6576331.9672131166},{"$f":"B20","v":45},{"$f":"$H$4*L18*1000","v":27000000},{"$f":"$H$4*E18*$H$8*$H$9*1000","v":26305327.868852466},{"$f":"G18+J18+M18","v":63075091.530054644},{"$f":"N18+K18+H18","v":45278643.44262296},{"$f":"O18-P18-$J$4","v":-9203551.9125683159},{"$f":"Q18+Q19","v":14999999.999999985},{"$f":"R18-$F$12","v":-1.4901161193847656E-8}]
["Vastapainesähkö",45,{"$f":"B19*1.22","v":54.9},{"$f":"$D$5","v":"Voimalaitos B"},{"$f":"E18","v":15.942622950819676},{"$f":"F18","v":37.625152550091073},{"$f":"F19*$F$5*1000","v":45150183.060109288},{"$f":"$F$5*E19*$F$8*$F$9*1000","v":24793967.213114757},{"$f":"I18","v":45},{"$f":"$G$5*I19*1000","v":27000000},{"$f":"$G$5*E19*$G$8*$G$9*1000","v":13152663.934426233},{"$f":"L18","v":45},{"$f":"$H$5*L19*1000","v":0},{"$f":"$H$5*E19*$H$8*$H$9*1000","v":0},{"$f":"G19+J19+M19","v":72150183.060109288},{"$f":"N19+K19+H19","v":37946631.147540987},{"$f":"O19-P19-$J$5","v":24203551.912568301}]
["Lauhdesähkö",{"$f":"$B$19","v":45},{"$f":"B20*1.22","v":54.9}]